[MFLOUR] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -102.92%
YoY- -102.01%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 521,233 538,830 501,349 467,063 519,413 473,679 466,314 7.66%
PBT 25,602 17,447 8,058 76 20,598 20,273 22,766 8.10%
Tax -7,138 -2,599 -1,684 -2,126 4,047 -2,460 -5,183 23.66%
NP 18,464 14,848 6,374 -2,050 24,645 17,813 17,583 3.29%
-
NP to SH 13,203 11,694 4,212 -598 20,487 15,451 15,144 -8.70%
-
Tax Rate 27.88% 14.90% 20.90% 2,797.37% -19.65% 12.13% 22.77% -
Total Cost 502,769 523,982 494,975 469,113 494,768 455,866 448,731 7.83%
-
Net Worth 641,288 630,505 555,218 434,909 522,133 502,830 480,044 21.19%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 16,166 - - - - - - -
Div Payout % 122.45% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 641,288 630,505 555,218 434,909 522,133 502,830 480,044 21.19%
NOSH 538,897 538,893 478,636 181,212 107,656 107,672 107,633 191.24%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.54% 2.76% 1.27% -0.44% 4.74% 3.76% 3.77% -
ROE 2.06% 1.85% 0.76% -0.14% 3.92% 3.07% 3.15% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 96.72 99.99 104.75 257.74 482.47 439.93 433.24 -63.03%
EPS 2.45 2.17 0.88 -0.33 19.03 14.35 14.07 -68.65%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 1.16 2.40 4.85 4.67 4.46 -58.38%
Adjusted Per Share Value based on latest NOSH - 181,212
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 42.06 43.48 40.46 37.69 41.92 38.23 37.63 7.66%
EPS 1.07 0.94 0.34 -0.05 1.65 1.25 1.22 -8.33%
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5175 0.5088 0.4481 0.351 0.4214 0.4058 0.3874 21.18%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.28 1.39 1.50 4.67 3.60 3.48 4.12 -
P/RPS 1.32 1.39 1.43 1.81 0.75 0.79 0.95 24.39%
P/EPS 52.24 64.06 170.45 -1,415.15 18.92 24.25 29.28 46.84%
EY 1.91 1.56 0.59 -0.07 5.29 4.12 3.42 -32.06%
DY 2.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.19 1.29 1.95 0.74 0.75 0.92 11.22%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 21/11/12 16/08/12 17/05/12 27/02/12 15/11/11 23/08/11 -
Price 1.21 1.35 1.56 1.59 4.38 3.89 3.74 -
P/RPS 1.25 1.35 1.49 0.62 0.91 0.88 0.86 28.16%
P/EPS 49.39 62.21 177.27 -481.82 23.02 27.11 26.58 50.85%
EY 2.02 1.61 0.56 -0.21 4.34 3.69 3.76 -33.78%
DY 2.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.15 1.34 0.66 0.90 0.83 0.84 13.75%

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