[MFLOUR] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -10.41%
YoY- 6.46%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 2,283,244 2,230,866 2,009,656 1,865,336 1,461,030 1,161,370 1,184,284 11.55%
PBT 109,884 91,441 34,108 110,684 108,777 85,906 96,074 2.26%
Tax -14,865 -19,101 -8,545 -20,613 -20,469 -19,817 -23,373 -7.26%
NP 95,018 72,340 25,562 90,070 88,308 66,089 72,701 4.56%
-
NP to SH 84,178 58,521 20,410 80,514 75,628 58,073 66,602 3.97%
-
Tax Rate 13.53% 20.89% 25.05% 18.62% 18.82% 23.07% 24.33% -
Total Cost 2,188,225 2,158,526 1,984,093 1,775,265 1,372,722 1,095,281 1,111,582 11.94%
-
Net Worth 715,841 667,789 522,167 502,678 441,366 412,297 386,482 10.81%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 21,529 64,624 - - - 7,176 7,177 20.08%
Div Payout % 25.58% 110.43% - - - 12.36% 10.78% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 715,841 667,789 522,167 502,678 441,366 412,297 386,482 10.81%
NOSH 538,226 538,539 446,297 107,639 107,650 107,649 107,655 30.74%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.16% 3.24% 1.27% 4.83% 6.04% 5.69% 6.14% -
ROE 11.76% 8.76% 3.91% 16.02% 17.13% 14.09% 17.23% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 424.22 414.24 450.30 1,732.94 1,357.20 1,078.84 1,100.07 -14.67%
EPS 15.64 10.87 4.57 74.80 70.25 53.95 61.87 -20.47%
DPS 4.00 12.00 0.00 0.00 0.00 6.67 6.67 -8.16%
NAPS 1.33 1.24 1.17 4.67 4.10 3.83 3.59 -15.24%
Adjusted Per Share Value based on latest NOSH - 107,672
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 184.26 180.03 162.18 150.53 117.91 93.72 95.57 11.55%
EPS 6.79 4.72 1.65 6.50 6.10 4.69 5.37 3.98%
DPS 1.74 5.22 0.00 0.00 0.00 0.58 0.58 20.08%
NAPS 0.5777 0.5389 0.4214 0.4057 0.3562 0.3327 0.3119 10.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.95 1.36 1.39 3.48 2.03 1.57 1.50 -
P/RPS 0.46 0.33 0.31 0.20 0.15 0.15 0.14 21.91%
P/EPS 12.47 12.52 30.39 4.65 2.89 2.91 2.42 31.40%
EY 8.02 7.99 3.29 21.49 34.61 34.36 41.24 -23.87%
DY 2.05 8.82 0.00 0.00 0.00 4.25 4.44 -12.08%
P/NAPS 1.47 1.10 1.19 0.75 0.50 0.41 0.42 23.20%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 05/11/14 20/11/13 21/11/12 15/11/11 08/11/10 09/11/09 10/11/08 -
Price 1.86 1.32 1.35 3.89 2.19 1.53 1.33 -
P/RPS 0.44 0.32 0.30 0.22 0.16 0.14 0.12 24.16%
P/EPS 11.89 12.15 29.52 5.20 3.12 2.84 2.15 32.96%
EY 8.41 8.23 3.39 19.23 32.08 35.26 46.52 -24.79%
DY 2.15 9.09 0.00 0.00 0.00 4.36 5.01 -13.14%
P/NAPS 1.40 1.06 1.15 0.83 0.53 0.40 0.37 24.81%

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