[MFLOUR] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 303.95%
YoY- -45.1%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 329,291 1,201,053 871,028 569,162 278,128 1,198,778 888,213 -48.42%
PBT 27,322 92,034 64,430 28,795 8,289 80,715 72,056 -47.64%
Tax -6,051 -19,753 -14,863 -7,328 -3,178 -18,804 -17,530 -50.82%
NP 21,271 72,281 49,567 21,467 5,111 61,911 54,526 -46.64%
-
NP to SH 17,769 62,879 43,555 18,925 4,685 57,971 49,952 -49.82%
-
Tax Rate 22.15% 21.46% 23.07% 25.45% 38.34% 23.30% 24.33% -
Total Cost 308,020 1,128,772 821,461 547,695 273,017 1,136,867 833,687 -48.54%
-
Net Worth 425,121 425,221 412,297 390,772 394,186 388,626 386,482 6.56%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 21,530 5,382 - - 21,530 5,382 -
Div Payout % - 34.24% 12.36% - - 37.14% 10.78% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 425,121 425,221 412,297 390,772 394,186 388,626 386,482 6.56%
NOSH 107,625 107,651 107,649 107,650 107,701 107,652 107,655 -0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.46% 6.02% 5.69% 3.77% 1.84% 5.16% 6.14% -
ROE 4.18% 14.79% 10.56% 4.84% 1.19% 14.92% 12.92% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 305.96 1,115.69 809.13 528.71 258.24 1,113.56 825.05 -48.41%
EPS 16.51 58.41 40.46 17.58 4.35 53.85 46.40 -49.81%
DPS 0.00 20.00 5.00 0.00 0.00 20.00 5.00 -
NAPS 3.95 3.95 3.83 3.63 3.66 3.61 3.59 6.58%
Adjusted Per Share Value based on latest NOSH - 107,634
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 26.57 96.93 70.29 45.93 22.44 96.74 71.68 -48.42%
EPS 1.43 5.07 3.51 1.53 0.38 4.68 4.03 -49.91%
DPS 0.00 1.74 0.43 0.00 0.00 1.74 0.43 -
NAPS 0.3431 0.3432 0.3327 0.3154 0.3181 0.3136 0.3119 6.56%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.95 1.62 1.57 1.51 1.33 1.38 1.50 -
P/RPS 0.64 0.15 0.19 0.29 0.52 0.12 0.18 133.13%
P/EPS 11.81 2.77 3.88 8.59 30.57 2.56 3.23 137.52%
EY 8.47 36.06 25.77 11.64 3.27 39.02 30.93 -57.86%
DY 0.00 12.35 3.18 0.00 0.00 14.49 3.33 -
P/NAPS 0.49 0.41 0.41 0.42 0.36 0.38 0.42 10.83%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 19/02/10 09/11/09 24/08/09 27/05/09 25/02/09 10/11/08 -
Price 1.92 1.63 1.53 1.54 1.45 1.33 1.33 -
P/RPS 0.63 0.15 0.19 0.29 0.56 0.12 0.16 149.56%
P/EPS 11.63 2.79 3.78 8.76 33.33 2.47 2.87 154.39%
EY 8.60 35.83 26.44 11.42 3.00 40.49 34.89 -60.72%
DY 0.00 12.27 3.27 0.00 0.00 15.04 3.76 -
P/NAPS 0.49 0.41 0.40 0.42 0.40 0.37 0.37 20.61%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment