[MFLOUR] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 804.35%
YoY- -72.19%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 521,258 521,233 538,830 501,349 467,063 519,413 473,679 6.58%
PBT 18,646 25,602 17,447 8,058 76 20,598 20,273 -5.41%
Tax -4,593 -7,138 -2,599 -1,684 -2,126 4,047 -2,460 51.56%
NP 14,053 18,464 14,848 6,374 -2,050 24,645 17,813 -14.60%
-
NP to SH 10,218 13,203 11,694 4,212 -598 20,487 15,451 -24.07%
-
Tax Rate 24.63% 27.88% 14.90% 20.90% 2,797.37% -19.65% 12.13% -
Total Cost 507,205 502,769 523,982 494,975 469,113 494,768 455,866 7.36%
-
Net Worth 639,969 641,288 630,505 555,218 434,909 522,133 502,830 17.42%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 16,166 - - - - - -
Div Payout % - 122.45% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 639,969 641,288 630,505 555,218 434,909 522,133 502,830 17.42%
NOSH 537,789 538,897 538,893 478,636 181,212 107,656 107,672 191.90%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.70% 3.54% 2.76% 1.27% -0.44% 4.74% 3.76% -
ROE 1.60% 2.06% 1.85% 0.76% -0.14% 3.92% 3.07% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 96.93 96.72 99.99 104.75 257.74 482.47 439.93 -63.48%
EPS 1.90 2.45 2.17 0.88 -0.33 19.03 14.35 -73.99%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.17 1.16 2.40 4.85 4.67 -59.77%
Adjusted Per Share Value based on latest NOSH - 478,636
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 42.07 42.06 43.48 40.46 37.69 41.92 38.23 6.58%
EPS 0.82 1.07 0.94 0.34 -0.05 1.65 1.25 -24.48%
DPS 0.00 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5165 0.5175 0.5088 0.4481 0.351 0.4214 0.4058 17.42%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.23 1.28 1.39 1.50 4.67 3.60 3.48 -
P/RPS 1.27 1.32 1.39 1.43 1.81 0.75 0.79 37.19%
P/EPS 64.74 52.24 64.06 170.45 -1,415.15 18.92 24.25 92.33%
EY 1.54 1.91 1.56 0.59 -0.07 5.29 4.12 -48.07%
DY 0.00 2.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.08 1.19 1.29 1.95 0.74 0.75 23.52%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 27/02/13 21/11/12 16/08/12 17/05/12 27/02/12 15/11/11 -
Price 1.33 1.21 1.35 1.56 1.59 4.38 3.89 -
P/RPS 1.37 1.25 1.35 1.49 0.62 0.91 0.88 34.28%
P/EPS 70.00 49.39 62.21 177.27 -481.82 23.02 27.11 88.10%
EY 1.43 2.02 1.61 0.56 -0.21 4.34 3.69 -46.81%
DY 0.00 2.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.02 1.15 1.34 0.66 0.90 0.83 22.09%

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