[MFLOUR] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 101.97%
YoY- -45.1%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,936,824 1,850,646 1,344,024 1,138,324 1,144,134 888,852 717,306 17.98%
PBT 16,268 125,480 96,756 57,590 97,346 34,628 44,202 -15.33%
Tax -7,620 -26,000 -19,544 -14,656 -23,512 -9,824 -9,552 -3.69%
NP 8,648 99,480 77,212 42,934 73,834 24,804 34,650 -20.63%
-
NP to SH 7,228 89,870 65,370 37,850 68,940 21,454 29,864 -21.04%
-
Tax Rate 46.84% 20.72% 20.20% 25.45% 24.15% 28.37% 21.61% -
Total Cost 1,928,176 1,751,166 1,266,812 1,095,390 1,070,300 864,048 682,656 18.87%
-
Net Worth 465,804 480,139 426,326 390,772 360,632 316,063 296,719 7.79%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 465,804 480,139 426,326 390,772 360,632 316,063 296,719 7.79%
NOSH 401,555 107,654 107,658 107,650 107,651 106,418 96,025 26.90%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.45% 5.38% 5.74% 3.77% 6.45% 2.79% 4.83% -
ROE 1.55% 18.72% 15.33% 9.69% 19.12% 6.79% 10.06% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 482.33 1,719.06 1,248.42 1,057.42 1,062.81 835.24 746.99 -7.02%
EPS 1.80 83.48 60.72 35.16 64.04 20.16 31.10 -37.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 4.46 3.96 3.63 3.35 2.97 3.09 -15.05%
Adjusted Per Share Value based on latest NOSH - 107,634
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 156.30 149.35 108.46 91.86 92.33 71.73 57.89 17.98%
EPS 0.58 7.25 5.28 3.05 5.56 1.73 2.41 -21.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3759 0.3875 0.344 0.3154 0.291 0.2551 0.2395 7.79%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.50 4.12 1.93 1.51 1.54 1.40 0.98 -
P/RPS 0.31 0.24 0.15 0.14 0.14 0.17 0.13 15.57%
P/EPS 83.33 4.94 3.18 4.29 2.40 6.94 3.15 72.53%
EY 1.20 20.26 31.46 23.28 41.58 14.40 31.73 -42.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.92 0.49 0.42 0.46 0.47 0.32 26.12%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 23/08/11 17/08/10 24/08/09 07/08/08 08/08/07 29/08/06 -
Price 1.56 3.74 2.07 1.54 1.52 1.51 1.02 -
P/RPS 0.32 0.22 0.17 0.15 0.14 0.18 0.14 14.75%
P/EPS 86.67 4.48 3.41 4.38 2.37 7.49 3.28 72.49%
EY 1.15 22.32 29.33 22.83 42.13 13.35 30.49 -42.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.84 0.52 0.42 0.45 0.51 0.33 26.28%

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