[MFLOUR] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 402.17%
YoY- -91.96%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 2,183,242 2,286,364 2,132,836 1,936,824 1,850,646 1,344,024 1,138,324 11.45%
PBT 54,718 99,314 64,408 16,268 125,480 96,756 57,590 -0.84%
Tax -12,976 -14,676 -13,936 -7,620 -26,000 -19,544 -14,656 -2.00%
NP 41,742 84,638 50,472 8,648 99,480 77,212 42,934 -0.46%
-
NP to SH 36,198 73,400 37,984 7,228 89,870 65,370 37,850 -0.74%
-
Tax Rate 23.71% 14.78% 21.64% 46.84% 20.72% 20.20% 25.45% -
Total Cost 2,141,500 2,201,726 2,082,364 1,928,176 1,751,166 1,266,812 1,095,390 11.81%
-
Net Worth 743,351 699,560 656,380 465,804 480,139 426,326 390,772 11.30%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 21,546 32,287 32,281 - - - - -
Div Payout % 59.52% 43.99% 84.99% - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 743,351 699,560 656,380 465,804 480,139 426,326 390,772 11.30%
NOSH 538,660 538,123 538,017 401,555 107,654 107,658 107,650 30.76%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.91% 3.70% 2.37% 0.45% 5.38% 5.74% 3.77% -
ROE 4.87% 10.49% 5.79% 1.55% 18.72% 15.33% 9.69% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 405.31 424.88 396.43 482.33 1,719.06 1,248.42 1,057.42 -14.76%
EPS 6.72 13.64 7.06 1.80 83.48 60.72 35.16 -24.09%
DPS 4.00 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.30 1.22 1.16 4.46 3.96 3.63 -14.88%
Adjusted Per Share Value based on latest NOSH - 478,636
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 176.19 184.51 172.12 156.30 149.35 108.46 91.86 11.46%
EPS 2.92 5.92 3.07 0.58 7.25 5.28 3.05 -0.72%
DPS 1.74 2.61 2.61 0.00 0.00 0.00 0.00 -
NAPS 0.5999 0.5645 0.5297 0.3759 0.3875 0.344 0.3154 11.30%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.36 1.59 1.29 1.50 4.12 1.93 1.51 -
P/RPS 0.34 0.37 0.33 0.31 0.24 0.15 0.14 15.92%
P/EPS 20.24 11.66 18.27 83.33 4.94 3.18 4.29 29.49%
EY 4.94 8.58 5.47 1.20 20.26 31.46 23.28 -22.76%
DY 2.94 3.77 4.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.22 1.06 1.29 0.92 0.49 0.42 15.35%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 06/08/15 25/08/14 21/08/13 16/08/12 23/08/11 17/08/10 24/08/09 -
Price 1.30 1.98 1.27 1.56 3.74 2.07 1.54 -
P/RPS 0.32 0.47 0.32 0.32 0.22 0.17 0.15 13.45%
P/EPS 19.35 14.52 17.99 86.67 4.48 3.41 4.38 28.08%
EY 5.17 6.89 5.56 1.15 22.32 29.33 22.83 -21.91%
DY 3.08 3.03 4.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.52 1.04 1.34 0.84 0.52 0.42 14.36%

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