[MFLOUR] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 50.83%
YoY- 37.48%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 467,063 1,918,415 1,399,002 925,323 459,009 1,555,091 1,095,773 -43.33%
PBT 76 103,611 83,013 62,740 39,974 127,893 81,583 -99.04%
Tax -2,126 -11,413 -15,460 -13,000 -7,817 -27,567 -15,352 -73.20%
NP -2,050 92,198 67,553 49,740 32,157 100,326 66,231 -
-
NP to SH -598 80,872 60,386 44,935 29,791 85,183 56,721 -
-
Tax Rate 2,797.37% 11.02% 18.62% 20.72% 19.56% 21.55% 18.82% -
Total Cost 469,113 1,826,217 1,331,449 875,583 426,852 1,454,765 1,029,542 -40.75%
-
Net Worth 434,909 522,067 502,678 480,139 479,110 469,351 441,366 -0.97%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 434,909 522,067 502,678 480,139 479,110 469,351 441,366 -0.97%
NOSH 181,212 107,642 107,639 107,654 107,665 107,649 107,650 41.46%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -0.44% 4.81% 4.83% 5.38% 7.01% 6.45% 6.04% -
ROE -0.14% 15.49% 12.01% 9.36% 6.22% 18.15% 12.85% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 257.74 1,782.21 1,299.71 859.53 426.33 1,444.59 1,017.90 -59.94%
EPS -0.33 75.13 56.10 41.74 27.67 79.13 52.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 4.85 4.67 4.46 4.45 4.36 4.10 -30.00%
Adjusted Per Share Value based on latest NOSH - 107,633
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 37.69 154.82 112.90 74.67 37.04 125.50 88.43 -43.33%
EPS -0.05 6.53 4.87 3.63 2.40 6.87 4.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.351 0.4213 0.4057 0.3875 0.3866 0.3788 0.3562 -0.97%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.67 3.60 3.48 4.12 2.72 2.23 2.03 -
P/RPS 1.81 0.20 0.27 0.48 0.64 0.15 0.20 333.69%
P/EPS -1,415.15 4.79 6.20 9.87 9.83 2.82 3.85 -
EY -0.07 20.87 16.12 10.13 10.17 35.48 25.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 0.74 0.75 0.92 0.61 0.51 0.50 147.56%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 27/02/12 15/11/11 23/08/11 24/05/11 17/02/11 08/11/10 -
Price 1.59 4.38 3.89 3.74 3.22 2.47 2.19 -
P/RPS 0.62 0.25 0.30 0.44 0.76 0.17 0.22 99.39%
P/EPS -481.82 5.83 6.93 8.96 11.64 3.12 4.16 -
EY -0.21 17.15 14.42 11.16 8.59 32.04 24.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.90 0.83 0.84 0.72 0.57 0.53 15.73%

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