[MFLOUR] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 21.56%
YoY- -28.53%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,303,903 1,252,216 1,201,053 1,181,593 1,195,873 1,185,889 1,198,778 5.78%
PBT 111,617 111,067 92,034 73,089 60,837 52,948 80,715 24.19%
Tax -22,197 -22,626 -19,753 -16,137 -14,376 -13,218 -18,804 11.72%
NP 89,420 88,441 72,281 56,952 46,461 39,730 61,911 27.86%
-
NP to SH 76,639 75,963 62,879 51,574 42,426 38,045 57,971 20.51%
-
Tax Rate 19.89% 20.37% 21.46% 22.08% 23.63% 24.96% 23.30% -
Total Cost 1,214,483 1,163,775 1,128,772 1,124,641 1,149,412 1,146,159 1,136,867 4.51%
-
Net Worth 426,171 425,121 425,235 412,294 390,712 394,186 388,571 6.36%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 21,530 21,530 21,530 21,528 21,528 21,528 21,528 0.00%
Div Payout % 28.09% 28.34% 34.24% 41.74% 50.74% 56.59% 37.14% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 426,171 425,121 425,235 412,294 390,712 394,186 388,571 6.36%
NOSH 107,619 107,625 107,654 107,648 107,634 107,701 107,637 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.86% 7.06% 6.02% 4.82% 3.89% 3.35% 5.16% -
ROE 17.98% 17.87% 14.79% 12.51% 10.86% 9.65% 14.92% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1,211.59 1,163.49 1,115.65 1,097.64 1,111.05 1,101.09 1,113.72 5.79%
EPS 71.21 70.58 58.41 47.91 39.42 35.32 53.86 20.52%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 3.96 3.95 3.95 3.83 3.63 3.66 3.61 6.38%
Adjusted Per Share Value based on latest NOSH - 107,648
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 105.23 101.05 96.93 95.35 96.51 95.70 96.74 5.78%
EPS 6.18 6.13 5.07 4.16 3.42 3.07 4.68 20.42%
DPS 1.74 1.74 1.74 1.74 1.74 1.74 1.74 0.00%
NAPS 0.3439 0.3431 0.3432 0.3327 0.3153 0.3181 0.3136 6.35%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.93 1.95 1.62 1.57 1.51 1.33 1.38 -
P/RPS 0.16 0.17 0.15 0.14 0.14 0.12 0.12 21.20%
P/EPS 2.71 2.76 2.77 3.28 3.83 3.77 2.56 3.87%
EY 36.90 36.20 36.05 30.52 26.10 26.56 39.03 -3.68%
DY 10.36 10.26 12.35 12.74 13.25 15.04 14.49 -20.09%
P/NAPS 0.49 0.49 0.41 0.41 0.42 0.36 0.38 18.52%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 25/05/10 19/02/10 09/11/09 24/08/09 27/05/09 25/02/09 -
Price 2.07 1.92 1.63 1.53 1.54 1.45 1.33 -
P/RPS 0.17 0.17 0.15 0.14 0.14 0.13 0.12 26.21%
P/EPS 2.91 2.72 2.79 3.19 3.91 4.10 2.47 11.58%
EY 34.40 36.76 35.83 31.31 25.60 24.36 40.49 -10.32%
DY 9.66 10.42 12.27 13.07 12.99 13.79 15.04 -25.61%
P/NAPS 0.52 0.49 0.41 0.40 0.42 0.40 0.37 25.54%

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