[MFLOUR] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 16.05%
YoY- 24.43%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 871,028 569,162 278,128 1,198,778 888,213 572,067 291,017 107.54%
PBT 64,430 28,795 8,289 80,715 72,056 48,673 36,056 47.20%
Tax -14,863 -7,328 -3,178 -18,804 -17,530 -11,756 -8,764 42.16%
NP 49,567 21,467 5,111 61,911 54,526 36,917 27,292 48.80%
-
NP to SH 43,555 18,925 4,685 57,971 49,952 34,470 24,611 46.25%
-
Tax Rate 23.07% 25.45% 38.34% 23.30% 24.33% 24.15% 24.31% -
Total Cost 821,461 547,695 273,017 1,136,867 833,687 535,150 263,725 113.13%
-
Net Worth 412,297 390,772 394,186 388,626 386,482 360,632 366,042 8.24%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 5,382 - - 21,530 5,382 - - -
Div Payout % 12.36% - - 37.14% 10.78% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 412,297 390,772 394,186 388,626 386,482 360,632 366,042 8.24%
NOSH 107,649 107,650 107,701 107,652 107,655 107,651 107,659 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.69% 3.77% 1.84% 5.16% 6.14% 6.45% 9.38% -
ROE 10.56% 4.84% 1.19% 14.92% 12.92% 9.56% 6.72% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 809.13 528.71 258.24 1,113.56 825.05 531.41 270.31 107.56%
EPS 40.46 17.58 4.35 53.85 46.40 32.02 22.86 46.26%
DPS 5.00 0.00 0.00 20.00 5.00 0.00 0.00 -
NAPS 3.83 3.63 3.66 3.61 3.59 3.35 3.40 8.25%
Adjusted Per Share Value based on latest NOSH - 107,637
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 70.29 45.93 22.44 96.74 71.68 46.17 23.49 107.51%
EPS 3.51 1.53 0.38 4.68 4.03 2.78 1.99 45.93%
DPS 0.43 0.00 0.00 1.74 0.43 0.00 0.00 -
NAPS 0.3327 0.3154 0.3181 0.3136 0.3119 0.291 0.2954 8.24%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.57 1.51 1.33 1.38 1.50 1.54 1.48 -
P/RPS 0.19 0.29 0.52 0.12 0.18 0.29 0.55 -50.73%
P/EPS 3.88 8.59 30.57 2.56 3.23 4.81 6.47 -28.86%
EY 25.77 11.64 3.27 39.02 30.93 20.79 15.45 40.60%
DY 3.18 0.00 0.00 14.49 3.33 0.00 0.00 -
P/NAPS 0.41 0.42 0.36 0.38 0.42 0.46 0.44 -4.59%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 09/11/09 24/08/09 27/05/09 25/02/09 10/11/08 07/08/08 14/05/08 -
Price 1.53 1.54 1.45 1.33 1.33 1.52 1.51 -
P/RPS 0.19 0.29 0.56 0.12 0.16 0.29 0.56 -51.32%
P/EPS 3.78 8.76 33.33 2.47 2.87 4.75 6.61 -31.08%
EY 26.44 11.42 3.00 40.49 34.89 21.07 15.14 44.96%
DY 3.27 0.00 0.00 15.04 3.76 0.00 0.00 -
P/NAPS 0.40 0.42 0.40 0.37 0.37 0.45 0.44 -6.15%

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