[MFLOUR] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
10-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 44.91%
YoY- 104.9%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 569,162 278,128 1,198,778 888,213 572,067 291,017 1,031,183 -32.73%
PBT 28,795 8,289 80,715 72,056 48,673 36,056 63,985 -41.30%
Tax -7,328 -3,178 -18,804 -17,530 -11,756 -8,764 -10,676 -22.20%
NP 21,467 5,111 61,911 54,526 36,917 27,292 53,309 -45.49%
-
NP to SH 18,925 4,685 57,971 49,952 34,470 24,611 46,591 -45.18%
-
Tax Rate 25.45% 38.34% 23.30% 24.33% 24.15% 24.31% 16.69% -
Total Cost 547,695 273,017 1,136,867 833,687 535,150 263,725 977,874 -32.07%
-
Net Worth 390,772 394,186 388,626 386,482 360,632 366,042 344,563 8.76%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 21,530 5,382 - - 21,401 -
Div Payout % - - 37.14% 10.78% - - 45.93% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 390,772 394,186 388,626 386,482 360,632 366,042 344,563 8.76%
NOSH 107,650 107,701 107,652 107,655 107,651 107,659 107,007 0.40%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.77% 1.84% 5.16% 6.14% 6.45% 9.38% 5.17% -
ROE 4.84% 1.19% 14.92% 12.92% 9.56% 6.72% 13.52% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 528.71 258.24 1,113.56 825.05 531.41 270.31 963.66 -33.00%
EPS 17.58 4.35 53.85 46.40 32.02 22.86 43.54 -45.40%
DPS 0.00 0.00 20.00 5.00 0.00 0.00 20.00 -
NAPS 3.63 3.66 3.61 3.59 3.35 3.40 3.22 8.32%
Adjusted Per Share Value based on latest NOSH - 107,663
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 45.93 22.44 96.74 71.68 46.17 23.49 83.22 -32.74%
EPS 1.53 0.38 4.68 4.03 2.78 1.99 3.76 -45.11%
DPS 0.00 0.00 1.74 0.43 0.00 0.00 1.73 -
NAPS 0.3154 0.3181 0.3136 0.3119 0.291 0.2954 0.2781 8.76%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.51 1.33 1.38 1.50 1.54 1.48 1.38 -
P/RPS 0.29 0.52 0.12 0.18 0.29 0.55 0.14 62.56%
P/EPS 8.59 30.57 2.56 3.23 4.81 6.47 3.17 94.48%
EY 11.64 3.27 39.02 30.93 20.79 15.45 31.55 -48.59%
DY 0.00 0.00 14.49 3.33 0.00 0.00 14.49 -
P/NAPS 0.42 0.36 0.38 0.42 0.46 0.44 0.43 -1.55%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 27/05/09 25/02/09 10/11/08 07/08/08 14/05/08 28/02/08 -
Price 1.54 1.45 1.33 1.33 1.52 1.51 1.59 -
P/RPS 0.29 0.56 0.12 0.16 0.29 0.56 0.16 48.71%
P/EPS 8.76 33.33 2.47 2.87 4.75 6.61 3.65 79.35%
EY 11.42 3.00 40.49 34.89 21.07 15.14 27.38 -44.20%
DY 0.00 0.00 15.04 3.76 0.00 0.00 12.58 -
P/NAPS 0.42 0.40 0.37 0.37 0.45 0.44 0.49 -9.77%

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