[MFLOUR] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 53.43%
YoY- -12.81%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,009,656 1,865,336 1,461,030 1,161,370 1,184,284 989,033 746,937 17.91%
PBT 34,108 110,684 108,777 85,906 96,074 48,418 39,225 -2.30%
Tax -8,545 -20,613 -20,469 -19,817 -23,373 -11,090 -8,220 0.64%
NP 25,562 90,070 88,308 66,089 72,701 37,328 31,005 -3.16%
-
NP to SH 20,410 80,514 75,628 58,073 66,602 32,505 26,793 -4.43%
-
Tax Rate 25.05% 18.62% 18.82% 23.07% 24.33% 22.90% 20.96% -
Total Cost 1,984,093 1,775,265 1,372,722 1,095,281 1,111,582 951,705 715,932 18.49%
-
Net Worth 522,167 502,678 441,366 412,297 386,482 329,965 294,335 10.01%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 7,176 7,177 7,118 6,519 -
Div Payout % - - - 12.36% 10.78% 21.90% 24.33% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 522,167 502,678 441,366 412,297 386,482 329,965 294,335 10.01%
NOSH 446,297 107,639 107,650 107,649 107,655 106,784 97,785 28.76%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.27% 4.83% 6.04% 5.69% 6.14% 3.77% 4.15% -
ROE 3.91% 16.02% 17.13% 14.09% 17.23% 9.85% 9.10% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 450.30 1,732.94 1,357.20 1,078.84 1,100.07 926.19 763.85 -8.42%
EPS 4.57 74.80 70.25 53.95 61.87 30.44 27.40 -25.78%
DPS 0.00 0.00 0.00 6.67 6.67 6.67 6.67 -
NAPS 1.17 4.67 4.10 3.83 3.59 3.09 3.01 -14.55%
Adjusted Per Share Value based on latest NOSH - 107,648
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 162.18 150.53 117.91 93.72 95.57 79.82 60.28 17.91%
EPS 1.65 6.50 6.10 4.69 5.37 2.62 2.16 -4.38%
DPS 0.00 0.00 0.00 0.58 0.58 0.57 0.53 -
NAPS 0.4214 0.4057 0.3562 0.3327 0.3119 0.2663 0.2375 10.01%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.39 3.48 2.03 1.57 1.50 1.42 1.05 -
P/RPS 0.31 0.20 0.15 0.15 0.14 0.15 0.14 14.15%
P/EPS 30.39 4.65 2.89 2.91 2.42 4.66 3.83 41.18%
EY 3.29 21.49 34.61 34.36 41.24 21.44 26.10 -29.16%
DY 0.00 0.00 0.00 4.25 4.44 4.69 6.35 -
P/NAPS 1.19 0.75 0.50 0.41 0.42 0.46 0.35 22.60%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 15/11/11 08/11/10 09/11/09 10/11/08 20/11/07 20/11/06 -
Price 1.35 3.89 2.19 1.53 1.33 1.35 1.11 -
P/RPS 0.30 0.22 0.16 0.14 0.12 0.15 0.15 12.23%
P/EPS 29.52 5.20 3.12 2.84 2.15 4.43 4.05 39.20%
EY 3.39 19.23 32.08 35.26 46.52 22.55 24.68 -28.14%
DY 0.00 0.00 0.00 4.36 5.01 4.94 6.01 -
P/NAPS 1.15 0.83 0.53 0.40 0.37 0.44 0.37 20.78%

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