[MFLOUR] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -47.18%
YoY- 192.92%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,198,778 888,213 572,067 291,017 1,031,183 741,775 444,426 93.19%
PBT 80,715 72,056 48,673 36,056 63,985 36,314 17,314 177.76%
Tax -18,804 -17,530 -11,756 -8,764 -10,676 -8,318 -4,912 143.72%
NP 61,911 54,526 36,917 27,292 53,309 27,996 12,402 190.67%
-
NP to SH 57,971 49,952 34,470 24,611 46,591 24,379 10,727 206.38%
-
Tax Rate 23.30% 24.33% 24.15% 24.31% 16.69% 22.91% 28.37% -
Total Cost 1,136,867 833,687 535,150 263,725 977,874 713,779 432,024 90.04%
-
Net Worth 388,626 386,482 360,632 366,042 344,563 329,965 316,063 14.70%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 21,530 5,382 - - 21,401 5,339 - -
Div Payout % 37.14% 10.78% - - 45.93% 21.90% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 388,626 386,482 360,632 366,042 344,563 329,965 316,063 14.70%
NOSH 107,652 107,655 107,651 107,659 107,007 106,784 106,418 0.76%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.16% 6.14% 6.45% 9.38% 5.17% 3.77% 2.79% -
ROE 14.92% 12.92% 9.56% 6.72% 13.52% 7.39% 3.39% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,113.56 825.05 531.41 270.31 963.66 694.64 417.62 91.71%
EPS 53.85 46.40 32.02 22.86 43.54 22.83 10.08 204.04%
DPS 20.00 5.00 0.00 0.00 20.00 5.00 0.00 -
NAPS 3.61 3.59 3.35 3.40 3.22 3.09 2.97 13.82%
Adjusted Per Share Value based on latest NOSH - 107,659
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 96.74 71.68 46.17 23.49 83.22 59.86 35.87 93.17%
EPS 4.68 4.03 2.78 1.99 3.76 1.97 0.87 205.44%
DPS 1.74 0.43 0.00 0.00 1.73 0.43 0.00 -
NAPS 0.3136 0.3119 0.291 0.2954 0.2781 0.2663 0.2551 14.68%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.38 1.50 1.54 1.48 1.38 1.42 1.40 -
P/RPS 0.12 0.18 0.29 0.55 0.14 0.20 0.34 -49.89%
P/EPS 2.56 3.23 4.81 6.47 3.17 6.22 13.89 -67.44%
EY 39.02 30.93 20.79 15.45 31.55 16.08 7.20 206.95%
DY 14.49 3.33 0.00 0.00 14.49 3.52 0.00 -
P/NAPS 0.38 0.42 0.46 0.44 0.43 0.46 0.47 -13.15%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 10/11/08 07/08/08 14/05/08 28/02/08 20/11/07 08/08/07 -
Price 1.33 1.33 1.52 1.51 1.59 1.35 1.51 -
P/RPS 0.12 0.16 0.29 0.56 0.16 0.19 0.36 -51.76%
P/EPS 2.47 2.87 4.75 6.61 3.65 5.91 14.98 -69.76%
EY 40.49 34.89 21.07 15.14 27.38 16.91 6.68 230.63%
DY 15.04 3.76 0.00 0.00 12.58 3.70 0.00 -
P/NAPS 0.37 0.37 0.45 0.44 0.49 0.44 0.51 -19.18%

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