[MFLOUR] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 182.38%
YoY- -74.65%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 2,266,437 2,283,244 2,230,866 2,009,656 1,865,336 1,461,030 1,161,370 11.78%
PBT 64,417 109,884 91,441 34,108 110,684 108,777 85,906 -4.68%
Tax -16,132 -14,865 -19,101 -8,545 -20,613 -20,469 -19,817 -3.36%
NP 48,285 95,018 72,340 25,562 90,070 88,308 66,089 -5.09%
-
NP to SH 37,936 84,178 58,521 20,410 80,514 75,628 58,073 -6.84%
-
Tax Rate 25.04% 13.53% 20.89% 25.05% 18.62% 18.82% 23.07% -
Total Cost 2,218,152 2,188,225 2,158,526 1,984,093 1,775,265 1,372,722 1,095,281 12.47%
-
Net Worth 769,118 715,841 667,789 522,167 502,678 441,366 412,297 10.94%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 14,342 21,529 64,624 - - - 7,176 12.22%
Div Payout % 37.81% 25.58% 110.43% - - - 12.36% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 769,118 715,841 667,789 522,167 502,678 441,366 412,297 10.94%
NOSH 537,844 538,226 538,539 446,297 107,639 107,650 107,649 30.73%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.13% 4.16% 3.24% 1.27% 4.83% 6.04% 5.69% -
ROE 4.93% 11.76% 8.76% 3.91% 16.02% 17.13% 14.09% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 421.39 424.22 414.24 450.30 1,732.94 1,357.20 1,078.84 -14.49%
EPS 7.05 15.64 10.87 4.57 74.80 70.25 53.95 -28.75%
DPS 2.67 4.00 12.00 0.00 0.00 0.00 6.67 -14.14%
NAPS 1.43 1.33 1.24 1.17 4.67 4.10 3.83 -15.13%
Adjusted Per Share Value based on latest NOSH - 538,893
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 182.90 184.26 180.03 162.18 150.53 117.91 93.72 11.78%
EPS 3.06 6.79 4.72 1.65 6.50 6.10 4.69 -6.86%
DPS 1.16 1.74 5.22 0.00 0.00 0.00 0.58 12.24%
NAPS 0.6207 0.5777 0.5389 0.4214 0.4057 0.3562 0.3327 10.94%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.31 1.95 1.36 1.39 3.48 2.03 1.57 -
P/RPS 0.31 0.46 0.33 0.31 0.20 0.15 0.15 12.85%
P/EPS 18.57 12.47 12.52 30.39 4.65 2.89 2.91 36.17%
EY 5.38 8.02 7.99 3.29 21.49 34.61 34.36 -26.57%
DY 2.04 2.05 8.82 0.00 0.00 0.00 4.25 -11.50%
P/NAPS 0.92 1.47 1.10 1.19 0.75 0.50 0.41 14.41%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 05/11/14 20/11/13 21/11/12 15/11/11 08/11/10 09/11/09 -
Price 1.33 1.86 1.32 1.35 3.89 2.19 1.53 -
P/RPS 0.32 0.44 0.32 0.30 0.22 0.16 0.14 14.76%
P/EPS 18.86 11.89 12.15 29.52 5.20 3.12 2.84 37.08%
EY 5.30 8.41 8.23 3.39 19.23 32.08 35.26 -27.07%
DY 2.01 2.15 9.09 0.00 0.00 0.00 4.36 -12.10%
P/NAPS 0.93 1.40 1.06 1.15 0.83 0.53 0.40 15.09%

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