[MFLOUR] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 12.63%
YoY- 35.47%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 2,306,038 2,028,475 1,918,415 1,555,091 1,201,053 1,198,778 1,031,183 14.34%
PBT 93,908 51,183 103,611 127,893 92,034 80,715 63,985 6.59%
Tax -13,732 -13,547 -11,413 -27,567 -19,753 -18,804 -10,676 4.28%
NP 80,176 37,636 92,198 100,326 72,281 61,911 53,309 7.03%
-
NP to SH 66,978 28,511 80,872 85,183 62,879 57,971 46,591 6.23%
-
Tax Rate 14.62% 26.47% 11.02% 21.55% 21.46% 23.30% 16.69% -
Total Cost 2,225,862 1,990,839 1,826,217 1,454,765 1,128,772 1,136,867 977,874 14.67%
-
Net Worth 667,626 558,947 522,067 469,351 425,221 388,626 344,563 11.64%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 64,609 14,091 - - 21,530 21,530 21,401 20.19%
Div Payout % 96.46% 49.42% - - 34.24% 37.14% 45.93% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 667,626 558,947 522,067 469,351 425,221 388,626 344,563 11.64%
NOSH 538,408 469,703 107,642 107,649 107,651 107,652 107,007 30.87%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 3.48% 1.86% 4.81% 6.45% 6.02% 5.16% 5.17% -
ROE 10.03% 5.10% 15.49% 18.15% 14.79% 14.92% 13.52% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 428.31 431.86 1,782.21 1,444.59 1,115.69 1,113.56 963.66 -12.63%
EPS 12.44 6.07 75.13 79.13 58.41 53.85 43.54 -18.82%
DPS 12.00 3.00 0.00 0.00 20.00 20.00 20.00 -8.15%
NAPS 1.24 1.19 4.85 4.36 3.95 3.61 3.22 -14.69%
Adjusted Per Share Value based on latest NOSH - 107,647
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 186.10 163.70 154.82 125.50 96.93 96.74 83.22 14.34%
EPS 5.41 2.30 6.53 6.87 5.07 4.68 3.76 6.24%
DPS 5.21 1.14 0.00 0.00 1.74 1.74 1.73 20.15%
NAPS 0.5388 0.4511 0.4213 0.3788 0.3432 0.3136 0.2781 11.64%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.52 1.28 3.60 2.23 1.62 1.38 1.38 -
P/RPS 0.35 0.30 0.20 0.15 0.15 0.12 0.14 16.48%
P/EPS 12.22 21.09 4.79 2.82 2.77 2.56 3.17 25.19%
EY 8.18 4.74 20.87 35.48 36.06 39.02 31.55 -20.13%
DY 7.89 2.34 0.00 0.00 12.35 14.49 14.49 -9.62%
P/NAPS 1.23 1.08 0.74 0.51 0.41 0.38 0.43 19.12%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 27/02/12 17/02/11 19/02/10 25/02/09 28/02/08 -
Price 1.63 1.21 4.38 2.47 1.63 1.33 1.59 -
P/RPS 0.38 0.28 0.25 0.17 0.15 0.12 0.16 15.49%
P/EPS 13.10 19.93 5.83 3.12 2.79 2.47 3.65 23.71%
EY 7.63 5.02 17.15 32.04 35.83 40.49 27.38 -19.16%
DY 7.36 2.48 0.00 0.00 12.27 15.04 12.58 -8.53%
P/NAPS 1.31 1.02 0.90 0.57 0.41 0.37 0.49 17.79%

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