[MFLOUR] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -91.92%
YoY- -80.96%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,201,053 871,028 569,162 278,128 1,198,778 888,213 572,067 63.74%
PBT 92,034 64,430 28,795 8,289 80,715 72,056 48,673 52.73%
Tax -19,753 -14,863 -7,328 -3,178 -18,804 -17,530 -11,756 41.20%
NP 72,281 49,567 21,467 5,111 61,911 54,526 36,917 56.31%
-
NP to SH 62,879 43,555 18,925 4,685 57,971 49,952 34,470 49.13%
-
Tax Rate 21.46% 23.07% 25.45% 38.34% 23.30% 24.33% 24.15% -
Total Cost 1,128,772 821,461 547,695 273,017 1,136,867 833,687 535,150 64.24%
-
Net Worth 425,221 412,297 390,772 394,186 388,626 386,482 360,632 11.57%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 21,530 5,382 - - 21,530 5,382 - -
Div Payout % 34.24% 12.36% - - 37.14% 10.78% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 425,221 412,297 390,772 394,186 388,626 386,482 360,632 11.57%
NOSH 107,651 107,649 107,650 107,701 107,652 107,655 107,651 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.02% 5.69% 3.77% 1.84% 5.16% 6.14% 6.45% -
ROE 14.79% 10.56% 4.84% 1.19% 14.92% 12.92% 9.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,115.69 809.13 528.71 258.24 1,113.56 825.05 531.41 63.74%
EPS 58.41 40.46 17.58 4.35 53.85 46.40 32.02 49.13%
DPS 20.00 5.00 0.00 0.00 20.00 5.00 0.00 -
NAPS 3.95 3.83 3.63 3.66 3.61 3.59 3.35 11.57%
Adjusted Per Share Value based on latest NOSH - 107,701
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 96.93 70.29 45.93 22.44 96.74 71.68 46.17 63.73%
EPS 5.07 3.51 1.53 0.38 4.68 4.03 2.78 49.10%
DPS 1.74 0.43 0.00 0.00 1.74 0.43 0.00 -
NAPS 0.3432 0.3327 0.3154 0.3181 0.3136 0.3119 0.291 11.59%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.62 1.57 1.51 1.33 1.38 1.50 1.54 -
P/RPS 0.15 0.19 0.29 0.52 0.12 0.18 0.29 -35.48%
P/EPS 2.77 3.88 8.59 30.57 2.56 3.23 4.81 -30.71%
EY 36.06 25.77 11.64 3.27 39.02 30.93 20.79 44.21%
DY 12.35 3.18 0.00 0.00 14.49 3.33 0.00 -
P/NAPS 0.41 0.41 0.42 0.36 0.38 0.42 0.46 -7.36%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 19/02/10 09/11/09 24/08/09 27/05/09 25/02/09 10/11/08 07/08/08 -
Price 1.63 1.53 1.54 1.45 1.33 1.33 1.52 -
P/RPS 0.15 0.19 0.29 0.56 0.12 0.16 0.29 -35.48%
P/EPS 2.79 3.78 8.76 33.33 2.47 2.87 4.75 -29.79%
EY 35.83 26.44 11.42 3.00 40.49 34.89 21.07 42.33%
DY 12.27 3.27 0.00 0.00 15.04 3.76 0.00 -
P/NAPS 0.41 0.40 0.42 0.40 0.37 0.37 0.45 -6.00%

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