[MFLOUR] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 44.37%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,095,773 672,012 329,291 1,201,053 871,028 569,162 278,128 149.24%
PBT 81,583 48,378 27,322 92,034 64,430 28,795 8,289 358.62%
Tax -15,352 -9,772 -6,051 -19,753 -14,863 -7,328 -3,178 185.49%
NP 66,231 38,606 21,271 72,281 49,567 21,467 5,111 450.84%
-
NP to SH 56,721 32,685 17,769 62,879 43,555 18,925 4,685 426.45%
-
Tax Rate 18.82% 20.20% 22.15% 21.46% 23.07% 25.45% 38.34% -
Total Cost 1,029,542 633,406 308,020 1,128,772 821,461 547,695 273,017 142.07%
-
Net Worth 441,366 426,326 425,121 425,221 412,297 390,772 394,186 7.82%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 21,530 5,382 - - -
Div Payout % - - - 34.24% 12.36% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 441,366 426,326 425,121 425,221 412,297 390,772 394,186 7.82%
NOSH 107,650 107,658 107,625 107,651 107,649 107,650 107,701 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.04% 5.74% 6.46% 6.02% 5.69% 3.77% 1.84% -
ROE 12.85% 7.67% 4.18% 14.79% 10.56% 4.84% 1.19% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,017.90 624.21 305.96 1,115.69 809.13 528.71 258.24 149.32%
EPS 52.69 30.36 16.51 58.41 40.46 17.58 4.35 426.62%
DPS 0.00 0.00 0.00 20.00 5.00 0.00 0.00 -
NAPS 4.10 3.96 3.95 3.95 3.83 3.63 3.66 7.85%
Adjusted Per Share Value based on latest NOSH - 107,654
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 88.43 54.23 26.57 96.93 70.29 45.93 22.44 149.28%
EPS 4.58 2.64 1.43 5.07 3.51 1.53 0.38 424.88%
DPS 0.00 0.00 0.00 1.74 0.43 0.00 0.00 -
NAPS 0.3562 0.344 0.3431 0.3432 0.3327 0.3154 0.3181 7.82%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.03 1.93 1.95 1.62 1.57 1.51 1.33 -
P/RPS 0.20 0.31 0.64 0.15 0.19 0.29 0.52 -47.08%
P/EPS 3.85 6.36 11.81 2.77 3.88 8.59 30.57 -74.84%
EY 25.96 15.73 8.47 36.06 25.77 11.64 3.27 297.45%
DY 0.00 0.00 0.00 12.35 3.18 0.00 0.00 -
P/NAPS 0.50 0.49 0.49 0.41 0.41 0.42 0.36 24.45%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 08/11/10 17/08/10 25/05/10 19/02/10 09/11/09 24/08/09 27/05/09 -
Price 2.19 2.07 1.92 1.63 1.53 1.54 1.45 -
P/RPS 0.22 0.33 0.63 0.15 0.19 0.29 0.56 -46.32%
P/EPS 4.16 6.82 11.63 2.79 3.78 8.76 33.33 -74.99%
EY 24.06 14.67 8.60 35.83 26.44 11.42 3.00 300.15%
DY 0.00 0.00 0.00 12.27 3.27 0.00 0.00 -
P/NAPS 0.53 0.52 0.49 0.41 0.40 0.42 0.40 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