[MFLOUR] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -48.2%
YoY- -63.9%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 301,866 291,034 278,128 310,565 316,146 281,050 291,017 2.46%
PBT 35,635 20,506 8,289 8,659 23,383 12,617 36,056 -0.77%
Tax -7,535 -4,150 -3,178 -1,274 -5,774 -2,992 -8,764 -9.57%
NP 28,100 16,356 5,111 7,385 17,609 9,625 27,292 1.96%
-
NP to SH 24,630 14,240 4,685 8,019 15,482 9,859 24,611 0.05%
-
Tax Rate 21.14% 20.24% 38.34% 14.71% 24.69% 23.71% 24.31% -
Total Cost 273,766 274,678 273,017 303,180 298,537 271,425 263,725 2.52%
-
Net Worth 412,294 390,712 394,186 388,571 386,511 360,563 366,042 8.24%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 5,382 - - 16,145 5,383 - - -
Div Payout % 21.85% - - 201.34% 34.77% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 412,294 390,712 394,186 388,571 386,511 360,563 366,042 8.24%
NOSH 107,648 107,634 107,701 107,637 107,663 107,631 107,659 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.31% 5.62% 1.84% 2.38% 5.57% 3.42% 9.38% -
ROE 5.97% 3.64% 1.19% 2.06% 4.01% 2.73% 6.72% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 280.42 270.39 258.24 288.53 293.64 261.12 270.31 2.47%
EPS 22.88 13.23 4.35 7.45 14.38 9.16 22.86 0.05%
DPS 5.00 0.00 0.00 15.00 5.00 0.00 0.00 -
NAPS 3.83 3.63 3.66 3.61 3.59 3.35 3.40 8.25%
Adjusted Per Share Value based on latest NOSH - 107,637
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.36 23.49 22.44 25.06 25.51 22.68 23.49 2.45%
EPS 1.99 1.15 0.38 0.65 1.25 0.80 1.99 0.00%
DPS 0.43 0.00 0.00 1.30 0.43 0.00 0.00 -
NAPS 0.3327 0.3153 0.3181 0.3136 0.3119 0.291 0.2954 8.24%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.57 1.51 1.33 1.38 1.50 1.54 1.48 -
P/RPS 0.56 0.56 0.52 0.48 0.51 0.59 0.55 1.20%
P/EPS 6.86 11.41 30.57 18.52 10.43 16.81 6.47 3.97%
EY 14.57 8.76 3.27 5.40 9.59 5.95 15.45 -3.83%
DY 3.18 0.00 0.00 10.87 3.33 0.00 0.00 -
P/NAPS 0.41 0.42 0.36 0.38 0.42 0.46 0.44 -4.59%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 09/11/09 24/08/09 27/05/09 25/02/09 10/11/08 07/08/08 14/05/08 -
Price 1.53 1.54 1.45 1.33 1.33 1.52 1.51 -
P/RPS 0.55 0.57 0.56 0.46 0.45 0.58 0.56 -1.19%
P/EPS 6.69 11.64 33.33 17.85 9.25 16.59 6.61 0.80%
EY 14.95 8.59 3.00 5.60 10.81 6.03 15.14 -0.83%
DY 3.27 0.00 0.00 11.28 3.76 0.00 0.00 -
P/NAPS 0.40 0.42 0.40 0.37 0.37 0.45 0.44 -6.15%

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