[MFLOUR] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -22.61%
YoY- 1808.7%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 632,888 606,732 545,160 521,258 521,233 538,830 501,349 16.75%
PBT 25,327 36,377 13,558 18,646 25,602 17,447 8,058 114.12%
Tax 594 -7,358 -2,375 -4,593 -7,138 -2,599 -1,684 -
NP 25,921 29,019 11,183 14,053 18,464 14,848 6,374 154.12%
-
NP to SH 23,087 24,899 8,774 10,218 13,203 11,694 4,212 209.91%
-
Tax Rate -2.35% 20.23% 17.52% 24.63% 27.88% 14.90% 20.90% -
Total Cost 606,967 577,713 533,977 507,205 502,769 523,982 494,975 14.52%
-
Net Worth 667,316 666,841 656,704 639,969 641,288 630,505 555,218 13.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 32,289 32,266 16,148 - 16,166 - - -
Div Payout % 139.86% 129.59% 184.05% - 122.45% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 667,316 666,841 656,704 639,969 641,288 630,505 555,218 13.00%
NOSH 538,158 537,775 538,282 537,789 538,897 538,893 478,636 8.10%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.10% 4.78% 2.05% 2.70% 3.54% 2.76% 1.27% -
ROE 3.46% 3.73% 1.34% 1.60% 2.06% 1.85% 0.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 117.60 112.82 101.28 96.93 96.72 99.99 104.75 7.99%
EPS 4.29 4.63 1.63 1.90 2.45 2.17 0.88 186.67%
DPS 6.00 6.00 3.00 0.00 3.00 0.00 0.00 -
NAPS 1.24 1.24 1.22 1.19 1.19 1.17 1.16 4.53%
Adjusted Per Share Value based on latest NOSH - 537,789
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 51.07 48.96 43.99 42.07 42.06 43.48 40.46 16.74%
EPS 1.86 2.01 0.71 0.82 1.07 0.94 0.34 209.51%
DPS 2.61 2.60 1.30 0.00 1.30 0.00 0.00 -
NAPS 0.5385 0.5381 0.53 0.5165 0.5175 0.5088 0.4481 12.99%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.52 1.36 1.29 1.23 1.28 1.39 1.50 -
P/RPS 1.29 1.21 1.27 1.27 1.32 1.39 1.43 -6.62%
P/EPS 35.43 29.37 79.14 64.74 52.24 64.06 170.45 -64.80%
EY 2.82 3.40 1.26 1.54 1.91 1.56 0.59 182.93%
DY 3.95 4.41 2.33 0.00 2.34 0.00 0.00 -
P/NAPS 1.23 1.10 1.06 1.03 1.08 1.19 1.29 -3.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 21/08/13 16/05/13 27/02/13 21/11/12 16/08/12 -
Price 1.63 1.32 1.27 1.33 1.21 1.35 1.56 -
P/RPS 1.39 1.17 1.25 1.37 1.25 1.35 1.49 -4.51%
P/EPS 38.00 28.51 77.91 70.00 49.39 62.21 177.27 -64.08%
EY 2.63 3.51 1.28 1.43 2.02 1.61 0.56 179.65%
DY 3.68 4.55 2.36 0.00 2.48 0.00 0.00 -
P/NAPS 1.31 1.06 1.04 1.12 1.02 1.15 1.34 -1.49%

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