[MFLOUR] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
05-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 72.03%
YoY- 43.84%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,091,621 556,060 2,286,575 1,712,433 1,143,182 579,379 2,306,038 -39.34%
PBT 27,359 11,863 83,729 82,413 49,657 30,794 93,908 -56.15%
Tax -6,488 -4,037 -4,235 -11,149 -7,338 -3,872 -13,732 -39.42%
NP 20,871 7,826 79,494 71,264 42,319 26,922 80,176 -59.33%
-
NP to SH 18,099 5,398 67,778 63,134 36,700 23,135 66,978 -58.30%
-
Tax Rate 23.71% 34.03% 5.06% 13.53% 14.78% 12.57% 14.62% -
Total Cost 1,070,750 548,234 2,207,081 1,641,169 1,100,863 552,457 2,225,862 -38.68%
-
Net Worth 743,351 728,730 732,153 715,841 699,560 694,049 667,626 7.44%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 10,773 - 34,992 16,146 16,143 - 64,609 -69.80%
Div Payout % 59.52% - 51.63% 25.58% 43.99% - 96.46% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 743,351 728,730 732,153 715,841 699,560 694,049 667,626 7.44%
NOSH 538,660 539,800 538,347 538,226 538,123 538,023 538,408 0.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.91% 1.41% 3.48% 4.16% 3.70% 4.65% 3.48% -
ROE 2.43% 0.74% 9.26% 8.82% 5.25% 3.33% 10.03% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 202.65 103.01 424.74 318.16 212.44 107.69 428.31 -39.36%
EPS 3.36 1.00 12.59 11.73 6.82 4.30 12.44 -58.31%
DPS 2.00 0.00 6.50 3.00 3.00 0.00 12.00 -69.81%
NAPS 1.38 1.35 1.36 1.33 1.30 1.29 1.24 7.41%
Adjusted Per Share Value based on latest NOSH - 538,370
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 88.09 44.87 184.53 138.19 92.26 46.76 186.10 -39.34%
EPS 1.46 0.44 5.47 5.09 2.96 1.87 5.41 -58.33%
DPS 0.87 0.00 2.82 1.30 1.30 0.00 5.21 -69.77%
NAPS 0.5999 0.5881 0.5908 0.5777 0.5645 0.5601 0.5388 7.44%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.36 1.51 1.55 1.95 1.59 1.54 1.52 -
P/RPS 0.67 1.47 0.36 0.61 0.75 1.43 0.35 54.35%
P/EPS 40.48 151.00 12.31 16.62 23.31 35.81 12.22 122.70%
EY 2.47 0.66 8.12 6.02 4.29 2.79 8.18 -55.08%
DY 1.47 0.00 4.19 1.54 1.89 0.00 7.89 -67.47%
P/NAPS 0.99 1.12 1.14 1.47 1.22 1.19 1.23 -13.50%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 06/08/15 21/05/15 23/02/15 05/11/14 25/08/14 14/05/14 26/02/14 -
Price 1.30 1.50 1.64 1.86 1.98 1.55 1.63 -
P/RPS 0.64 1.46 0.39 0.58 0.93 1.44 0.38 41.69%
P/EPS 38.69 150.00 13.03 15.86 29.03 36.05 13.10 106.25%
EY 2.58 0.67 7.68 6.31 3.44 2.77 7.63 -51.56%
DY 1.54 0.00 3.96 1.61 1.52 0.00 7.36 -64.85%
P/NAPS 0.94 1.11 1.21 1.40 1.52 1.20 1.31 -19.89%

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