[MFLOUR] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 34.79%
YoY- 131.31%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,198,778 1,177,621 1,158,824 1,101,208 1,031,183 975,798 879,999 22.77%
PBT 80,715 99,727 95,344 87,273 63,985 50,377 38,695 62.89%
Tax -18,804 -19,888 -17,520 -16,293 -10,676 -12,759 -10,742 45.00%
NP 61,911 79,839 77,824 70,980 53,309 37,618 27,953 69.50%
-
NP to SH 57,971 72,164 70,334 62,800 46,591 32,585 24,096 79.06%
-
Tax Rate 23.30% 19.94% 18.38% 18.67% 16.69% 25.33% 27.76% -
Total Cost 1,136,867 1,097,782 1,081,000 1,030,228 977,874 938,180 852,046 21.09%
-
Net Worth 388,571 386,511 360,563 366,042 346,692 332,686 318,214 14.17%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 21,528 21,533 21,533 21,533 21,533 10,610 10,278 63.33%
Div Payout % 37.14% 29.84% 30.62% 34.29% 46.22% 32.56% 42.66% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 388,571 386,511 360,563 366,042 346,692 332,686 318,214 14.17%
NOSH 107,637 107,663 107,631 107,659 107,668 107,665 107,142 0.30%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.16% 6.78% 6.72% 6.45% 5.17% 3.86% 3.18% -
ROE 14.92% 18.67% 19.51% 17.16% 13.44% 9.79% 7.57% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,113.72 1,093.80 1,076.66 1,022.86 957.74 906.32 821.33 22.39%
EPS 53.86 67.03 65.35 58.33 43.27 30.27 22.49 78.52%
DPS 20.00 20.00 20.00 20.00 20.00 9.85 9.59 62.86%
NAPS 3.61 3.59 3.35 3.40 3.22 3.09 2.97 13.82%
Adjusted Per Share Value based on latest NOSH - 107,659
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 96.74 95.03 93.52 88.87 83.22 78.75 71.02 22.76%
EPS 4.68 5.82 5.68 5.07 3.76 2.63 1.94 79.39%
DPS 1.74 1.74 1.74 1.74 1.74 0.86 0.83 63.43%
NAPS 0.3136 0.3119 0.291 0.2954 0.2798 0.2685 0.2568 14.18%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.38 1.50 1.54 1.48 1.38 1.42 1.40 -
P/RPS 0.12 0.14 0.14 0.14 0.14 0.16 0.17 -20.63%
P/EPS 2.56 2.24 2.36 2.54 3.19 4.69 6.23 -44.57%
EY 39.03 44.68 42.43 39.41 31.36 21.31 16.06 80.27%
DY 14.49 13.33 12.99 13.51 14.49 6.94 6.85 64.41%
P/NAPS 0.38 0.42 0.46 0.44 0.43 0.46 0.47 -13.15%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 10/11/08 07/08/08 14/05/08 28/02/08 20/11/07 08/08/07 -
Price 1.33 1.33 1.52 1.51 1.59 1.35 1.51 -
P/RPS 0.12 0.12 0.14 0.15 0.17 0.15 0.18 -23.59%
P/EPS 2.47 1.98 2.33 2.59 3.67 4.46 6.71 -48.48%
EY 40.49 50.40 42.99 38.63 27.22 22.42 14.89 94.23%
DY 15.04 15.04 13.16 13.25 12.58 7.30 6.35 77.22%
P/NAPS 0.37 0.37 0.45 0.44 0.49 0.44 0.51 -19.18%

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