[MFLOUR] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 6.0%
YoY- 92.95%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,263,256 2,286,575 2,345,321 2,382,802 2,364,159 2,306,038 2,194,383 2.08%
PBT 64,798 83,729 107,740 111,361 106,056 93,908 94,183 -22.08%
Tax -4,400 -4,235 -10,555 -14,102 -13,011 -13,732 -21,464 -65.26%
NP 60,398 79,494 97,185 97,259 93,045 80,176 72,719 -11.65%
-
NP to SH 50,041 67,778 86,221 84,686 79,895 66,978 57,094 -8.42%
-
Tax Rate 6.79% 5.06% 9.80% 12.66% 12.27% 14.62% 22.79% -
Total Cost 2,202,858 2,207,081 2,248,136 2,285,543 2,271,114 2,225,862 2,121,664 2.53%
-
Net Worth 728,730 734,399 716,033 699,781 694,049 667,316 666,841 6.10%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 35,048 35,048 48,438 80,704 80,704 80,704 64,581 -33.49%
Div Payout % 70.04% 51.71% 56.18% 95.30% 101.01% 120.49% 113.12% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 728,730 734,399 716,033 699,781 694,049 667,316 666,841 6.10%
NOSH 539,800 539,999 538,370 538,293 538,023 538,158 537,775 0.25%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.67% 3.48% 4.14% 4.08% 3.94% 3.48% 3.31% -
ROE 6.87% 9.23% 12.04% 12.10% 11.51% 10.04% 8.56% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 419.28 423.44 435.63 442.66 439.42 428.51 408.05 1.82%
EPS 9.27 12.55 16.02 15.73 14.85 12.45 10.62 -8.67%
DPS 6.50 6.50 9.00 15.00 15.00 15.00 12.00 -33.57%
NAPS 1.35 1.36 1.33 1.30 1.29 1.24 1.24 5.83%
Adjusted Per Share Value based on latest NOSH - 538,293
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 182.65 184.53 189.27 192.29 190.79 186.10 177.09 2.08%
EPS 4.04 5.47 6.96 6.83 6.45 5.41 4.61 -8.43%
DPS 2.83 2.83 3.91 6.51 6.51 6.51 5.21 -33.45%
NAPS 0.5881 0.5927 0.5778 0.5647 0.5601 0.5385 0.5381 6.10%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.51 1.55 1.95 1.59 1.54 1.52 1.36 -
P/RPS 0.36 0.37 0.45 0.36 0.35 0.35 0.33 5.97%
P/EPS 16.29 12.35 12.18 10.11 10.37 12.21 12.81 17.39%
EY 6.14 8.10 8.21 9.89 9.64 8.19 7.81 -14.83%
DY 4.30 4.19 4.62 9.43 9.74 9.87 8.82 -38.08%
P/NAPS 1.12 1.14 1.47 1.22 1.19 1.23 1.10 1.20%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 23/02/15 05/11/14 25/08/14 14/05/14 26/02/14 20/11/13 -
Price 1.50 1.64 1.86 1.98 1.55 1.63 1.32 -
P/RPS 0.36 0.39 0.43 0.45 0.35 0.38 0.32 8.17%
P/EPS 16.18 13.07 11.61 12.59 10.44 13.10 12.43 19.23%
EY 6.18 7.65 8.61 7.95 9.58 7.64 8.04 -16.10%
DY 4.33 3.96 4.84 7.58 9.68 9.20 9.09 -39.03%
P/NAPS 1.11 1.21 1.40 1.52 1.20 1.31 1.06 3.12%

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