[MFLOUR] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -8.05%
YoY- 279.27%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 459,318 423,761 342,721 329,291 330,025 301,866 291,034 35.44%
PBT 46,310 33,205 21,056 27,322 27,604 35,635 20,506 71.87%
Tax -12,215 -5,580 -3,721 -6,051 -4,890 -7,535 -4,150 104.97%
NP 34,095 27,625 17,335 21,271 22,714 28,100 16,356 62.96%
-
NP to SH 28,462 24,036 14,916 17,769 19,324 24,630 14,240 58.47%
-
Tax Rate 26.38% 16.80% 17.67% 22.15% 17.71% 21.14% 20.24% -
Total Cost 425,223 396,136 325,386 308,020 307,311 273,766 274,678 33.71%
-
Net Worth 469,343 441,323 426,171 425,121 425,235 412,294 390,712 12.96%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 16,148 5,382 - -
Div Payout % - - - - 83.57% 21.85% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 469,343 441,323 426,171 425,121 425,235 412,294 390,712 12.96%
NOSH 107,647 107,639 107,619 107,625 107,654 107,648 107,634 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.42% 6.52% 5.06% 6.46% 6.88% 9.31% 5.62% -
ROE 6.06% 5.45% 3.50% 4.18% 4.54% 5.97% 3.64% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 426.69 393.68 318.46 305.96 306.56 280.42 270.39 35.43%
EPS 26.44 22.33 13.86 16.51 17.95 22.88 13.23 58.46%
DPS 0.00 0.00 0.00 0.00 15.00 5.00 0.00 -
NAPS 4.36 4.10 3.96 3.95 3.95 3.83 3.63 12.95%
Adjusted Per Share Value based on latest NOSH - 107,625
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 37.07 34.20 27.66 26.57 26.63 24.36 23.49 35.43%
EPS 2.30 1.94 1.20 1.43 1.56 1.99 1.15 58.53%
DPS 0.00 0.00 0.00 0.00 1.30 0.43 0.00 -
NAPS 0.3788 0.3561 0.3439 0.3431 0.3432 0.3327 0.3153 12.97%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.23 2.03 1.93 1.95 1.62 1.57 1.51 -
P/RPS 0.52 0.52 0.61 0.64 0.53 0.56 0.56 -4.80%
P/EPS 8.43 9.09 13.92 11.81 9.03 6.86 11.41 -18.22%
EY 11.86 11.00 7.18 8.47 11.08 14.57 8.76 22.31%
DY 0.00 0.00 0.00 0.00 9.26 3.18 0.00 -
P/NAPS 0.51 0.50 0.49 0.49 0.41 0.41 0.42 13.77%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 08/11/10 17/08/10 25/05/10 19/02/10 09/11/09 24/08/09 -
Price 2.47 2.19 2.07 1.92 1.63 1.53 1.54 -
P/RPS 0.58 0.56 0.65 0.63 0.53 0.55 0.57 1.16%
P/EPS 9.34 9.81 14.94 11.63 9.08 6.69 11.64 -13.61%
EY 10.70 10.20 6.70 8.60 11.01 14.95 8.59 15.72%
DY 0.00 0.00 0.00 0.00 9.20 3.27 0.00 -
P/NAPS 0.57 0.53 0.52 0.49 0.41 0.40 0.42 22.51%

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