[MFLOUR] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 52.6%
YoY- 134.92%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,712,433 1,143,182 579,379 2,306,038 1,673,150 1,066,418 521,258 120.83%
PBT 82,413 49,657 30,794 93,908 68,581 32,204 18,646 169.07%
Tax -11,149 -7,338 -3,872 -13,732 -14,326 -6,968 -4,593 80.52%
NP 71,264 42,319 26,922 80,176 54,255 25,236 14,053 194.87%
-
NP to SH 63,134 36,700 23,135 66,978 43,891 18,992 10,218 236.34%
-
Tax Rate 13.53% 14.78% 12.57% 14.62% 20.89% 21.64% 24.63% -
Total Cost 1,641,169 1,100,863 552,457 2,225,862 1,618,895 1,041,182 507,205 118.60%
-
Net Worth 715,841 699,560 694,049 667,626 667,789 656,380 639,969 7.74%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 16,146 16,143 - 64,609 48,468 16,140 - -
Div Payout % 25.58% 43.99% - 96.46% 110.43% 84.99% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 715,841 699,560 694,049 667,626 667,789 656,380 639,969 7.74%
NOSH 538,226 538,123 538,023 538,408 538,539 538,017 537,789 0.05%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.16% 3.70% 4.65% 3.48% 3.24% 2.37% 2.70% -
ROE 8.82% 5.25% 3.33% 10.03% 6.57% 2.89% 1.60% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 318.16 212.44 107.69 428.31 310.68 198.21 96.93 120.70%
EPS 11.73 6.82 4.30 12.44 8.15 3.53 1.90 236.16%
DPS 3.00 3.00 0.00 12.00 9.00 3.00 0.00 -
NAPS 1.33 1.30 1.29 1.24 1.24 1.22 1.19 7.68%
Adjusted Per Share Value based on latest NOSH - 538,158
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 138.19 92.26 46.76 186.10 135.02 86.06 42.07 120.81%
EPS 5.09 2.96 1.87 5.41 3.54 1.53 0.82 237.38%
DPS 1.30 1.30 0.00 5.21 3.91 1.30 0.00 -
NAPS 0.5777 0.5645 0.5601 0.5388 0.5389 0.5297 0.5165 7.74%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.95 1.59 1.54 1.52 1.36 1.29 1.23 -
P/RPS 0.61 0.75 1.43 0.35 0.44 0.65 1.27 -38.64%
P/EPS 16.62 23.31 35.81 12.22 16.69 36.54 64.74 -59.57%
EY 6.02 4.29 2.79 8.18 5.99 2.74 1.54 147.94%
DY 1.54 1.89 0.00 7.89 6.62 2.33 0.00 -
P/NAPS 1.47 1.22 1.19 1.23 1.10 1.06 1.03 26.73%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 05/11/14 25/08/14 14/05/14 26/02/14 20/11/13 21/08/13 16/05/13 -
Price 1.86 1.98 1.55 1.63 1.32 1.27 1.33 -
P/RPS 0.58 0.93 1.44 0.38 0.42 0.64 1.37 -43.58%
P/EPS 15.86 29.03 36.05 13.10 16.20 35.98 70.00 -62.80%
EY 6.31 3.44 2.77 7.63 6.17 2.78 1.43 168.78%
DY 1.61 1.52 0.00 7.36 6.82 2.36 0.00 -
P/NAPS 1.40 1.52 1.20 1.31 1.06 1.04 1.12 16.02%

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