[MFLOUR] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 20.81%
YoY- 99.67%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,555,091 1,425,798 1,303,903 1,252,216 1,201,053 1,181,593 1,195,873 19.08%
PBT 127,893 109,187 111,617 111,067 92,034 73,089 60,837 63.88%
Tax -27,567 -20,242 -22,197 -22,626 -19,753 -16,137 -14,376 54.16%
NP 100,326 88,945 89,420 88,441 72,281 56,952 46,461 66.83%
-
NP to SH 84,824 76,045 76,639 75,963 62,879 51,574 42,426 58.50%
-
Tax Rate 21.55% 18.54% 19.89% 20.37% 21.46% 22.08% 23.63% -
Total Cost 1,454,765 1,336,853 1,214,483 1,163,775 1,128,772 1,124,641 1,149,412 16.95%
-
Net Worth 469,343 441,323 426,171 425,121 425,235 412,294 390,712 12.96%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 21,529 16,148 21,530 21,530 21,530 21,528 21,528 0.00%
Div Payout % 25.38% 21.24% 28.09% 28.34% 34.24% 41.74% 50.74% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 469,343 441,323 426,171 425,121 425,235 412,294 390,712 12.96%
NOSH 107,647 107,639 107,619 107,625 107,654 107,648 107,634 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.45% 6.24% 6.86% 7.06% 6.02% 4.82% 3.89% -
ROE 18.07% 17.23% 17.98% 17.87% 14.79% 12.51% 10.86% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,444.61 1,324.60 1,211.59 1,163.49 1,115.65 1,097.64 1,111.05 19.07%
EPS 78.80 70.65 71.21 70.58 58.41 47.91 39.42 58.48%
DPS 20.00 15.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 4.36 4.10 3.96 3.95 3.95 3.83 3.63 12.95%
Adjusted Per Share Value based on latest NOSH - 107,625
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 125.50 115.06 105.23 101.05 96.93 95.35 96.51 19.08%
EPS 6.85 6.14 6.18 6.13 5.07 4.16 3.42 58.69%
DPS 1.74 1.30 1.74 1.74 1.74 1.74 1.74 0.00%
NAPS 0.3788 0.3561 0.3439 0.3431 0.3432 0.3327 0.3153 12.97%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.23 2.03 1.93 1.95 1.62 1.57 1.51 -
P/RPS 0.15 0.15 0.16 0.17 0.15 0.14 0.14 4.69%
P/EPS 2.83 2.87 2.71 2.76 2.77 3.28 3.83 -18.22%
EY 35.34 34.80 36.90 36.20 36.05 30.52 26.10 22.32%
DY 8.97 7.39 10.36 10.26 12.35 12.74 13.25 -22.84%
P/NAPS 0.51 0.50 0.49 0.49 0.41 0.41 0.42 13.77%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 08/11/10 17/08/10 25/05/10 19/02/10 09/11/09 24/08/09 -
Price 2.47 2.19 2.07 1.92 1.63 1.53 1.54 -
P/RPS 0.17 0.17 0.17 0.17 0.15 0.14 0.14 13.77%
P/EPS 3.13 3.10 2.91 2.72 2.79 3.19 3.91 -13.75%
EY 31.90 32.26 34.40 36.76 35.83 31.31 25.60 15.75%
DY 8.10 6.85 9.66 10.42 12.27 13.07 12.99 -26.94%
P/NAPS 0.57 0.53 0.52 0.49 0.41 0.40 0.42 22.51%

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