[MFLOUR] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
23-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -82.43%
YoY- -79.88%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 608,207 535,561 556,060 574,142 569,251 563,803 579,379 3.28%
PBT 20,954 15,496 11,863 1,316 32,756 18,863 30,794 -22.61%
Tax -5,611 -2,451 -4,037 6,914 -3,811 -3,466 -3,872 28.02%
NP 15,343 13,045 7,826 8,230 28,945 15,397 26,922 -31.23%
-
NP to SH 10,353 12,701 5,398 4,644 26,434 13,565 23,135 -41.46%
-
Tax Rate 26.78% 15.82% 34.03% -525.38% 11.63% 18.37% 12.57% -
Total Cost 592,864 522,516 548,234 565,912 540,306 548,406 552,457 4.81%
-
Net Worth 771,082 742,685 728,730 734,399 716,033 699,781 694,049 7.26%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 10,763 - 18,899 - 16,148 - -
Div Payout % - 84.75% - 406.98% - 119.05% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 771,082 742,685 728,730 734,399 716,033 699,781 694,049 7.26%
NOSH 539,218 538,177 539,800 539,999 538,370 538,293 538,023 0.14%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.52% 2.44% 1.41% 1.43% 5.08% 2.73% 4.65% -
ROE 1.34% 1.71% 0.74% 0.63% 3.69% 1.94% 3.33% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 112.79 99.51 103.01 106.32 105.74 104.74 107.69 3.12%
EPS 1.92 2.36 1.00 0.86 4.91 2.52 4.30 -41.55%
DPS 0.00 2.00 0.00 3.50 0.00 3.00 0.00 -
NAPS 1.43 1.38 1.35 1.36 1.33 1.30 1.29 7.10%
Adjusted Per Share Value based on latest NOSH - 539,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 49.08 43.22 44.87 46.33 45.94 45.50 46.76 3.27%
EPS 0.84 1.02 0.44 0.37 2.13 1.09 1.87 -41.31%
DPS 0.00 0.87 0.00 1.53 0.00 1.30 0.00 -
NAPS 0.6223 0.5993 0.5881 0.5927 0.5778 0.5647 0.5601 7.26%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.31 1.36 1.51 1.55 1.95 1.59 1.54 -
P/RPS 1.16 1.37 1.47 1.46 1.84 1.52 1.43 -13.00%
P/EPS 68.23 57.63 151.00 180.23 39.71 63.10 35.81 53.63%
EY 1.47 1.74 0.66 0.55 2.52 1.58 2.79 -34.74%
DY 0.00 1.47 0.00 2.26 0.00 1.89 0.00 -
P/NAPS 0.92 0.99 1.12 1.14 1.47 1.22 1.19 -15.75%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 06/08/15 21/05/15 23/02/15 05/11/14 25/08/14 14/05/14 -
Price 1.33 1.30 1.50 1.64 1.86 1.98 1.55 -
P/RPS 1.18 1.31 1.46 1.54 1.76 1.89 1.44 -12.42%
P/EPS 69.27 55.08 150.00 190.70 37.88 78.57 36.05 54.49%
EY 1.44 1.82 0.67 0.52 2.64 1.27 2.77 -35.32%
DY 0.00 1.54 0.00 2.13 0.00 1.52 0.00 -
P/NAPS 0.93 0.94 1.11 1.21 1.40 1.52 1.20 -15.61%

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