[MFLOUR] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -8.84%
YoY- 16.36%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,961,504 1,926,469 1,918,415 1,858,320 1,808,402 1,684,809 1,555,091 16.75%
PBT 49,005 63,713 103,611 129,323 142,255 140,545 127,893 -47.27%
Tax -2,223 -5,722 -11,413 -27,675 -30,795 -29,333 -27,567 -81.36%
NP 46,782 57,991 92,198 101,648 111,460 111,212 100,326 -39.89%
-
NP to SH 39,551 50,483 80,872 88,489 97,074 96,846 84,824 -39.89%
-
Tax Rate 4.54% 8.98% 11.02% 21.40% 21.65% 20.87% 21.55% -
Total Cost 1,914,722 1,868,478 1,826,217 1,756,672 1,696,942 1,573,597 1,454,765 20.11%
-
Net Worth 555,218 434,909 430,625 430,689 430,533 479,110 469,343 11.86%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 66,746 66,746 66,746 21,529 21,529 21,529 21,529 112.76%
Div Payout % 168.76% 132.22% 82.53% 24.33% 22.18% 22.23% 25.38% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 555,218 434,909 430,625 430,689 430,533 479,110 469,343 11.86%
NOSH 478,636 181,212 107,656 107,672 107,633 107,665 107,647 170.64%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.39% 3.01% 4.81% 5.47% 6.16% 6.60% 6.45% -
ROE 7.12% 11.61% 18.78% 20.55% 22.55% 20.21% 18.07% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 409.81 1,063.10 1,781.98 1,725.90 1,680.15 1,564.86 1,444.61 -56.85%
EPS 8.26 27.86 75.12 82.18 90.19 89.95 78.80 -77.79%
DPS 13.95 36.83 62.00 20.00 20.00 20.00 20.00 -21.36%
NAPS 1.16 2.40 4.00 4.00 4.00 4.45 4.36 -58.66%
Adjusted Per Share Value based on latest NOSH - 107,672
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 158.29 155.47 154.82 149.97 145.94 135.96 125.50 16.75%
EPS 3.19 4.07 6.53 7.14 7.83 7.82 6.85 -39.94%
DPS 5.39 5.39 5.39 1.74 1.74 1.74 1.74 112.64%
NAPS 0.4481 0.351 0.3475 0.3476 0.3474 0.3866 0.3788 11.86%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.50 4.67 3.60 3.48 4.12 2.72 2.23 -
P/RPS 0.37 0.44 0.20 0.20 0.25 0.17 0.15 82.66%
P/EPS 18.15 16.76 4.79 4.23 4.57 3.02 2.83 245.58%
EY 5.51 5.97 20.87 23.62 21.89 33.07 35.34 -71.06%
DY 9.30 7.89 17.22 5.75 4.85 7.35 8.97 2.44%
P/NAPS 1.29 1.95 0.90 0.87 1.03 0.61 0.51 85.74%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 17/05/12 27/02/12 15/11/11 23/08/11 24/05/11 17/02/11 -
Price 1.56 1.59 4.38 3.89 3.74 3.22 2.47 -
P/RPS 0.38 0.15 0.25 0.23 0.22 0.21 0.17 71.04%
P/EPS 18.88 5.71 5.83 4.73 4.15 3.58 3.13 231.72%
EY 5.30 17.52 17.15 21.13 24.11 27.94 31.90 -69.81%
DY 8.94 23.17 14.16 5.14 5.35 6.21 8.10 6.80%
P/NAPS 1.34 0.66 1.10 0.97 0.94 0.72 0.57 76.89%

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