[MFLOUR] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 39.69%
YoY- -64.75%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 2,301,907 2,286,575 2,306,038 2,028,475 1,918,415 1,555,091 1,201,053 11.44%
PBT 43,874 83,729 93,908 51,183 103,611 127,893 92,034 -11.61%
Tax -14,470 -4,235 -13,732 -13,547 -11,413 -27,567 -19,753 -5.05%
NP 29,404 79,494 80,176 37,636 92,198 100,326 72,281 -13.91%
-
NP to SH 20,545 67,778 66,978 28,511 80,872 85,183 62,879 -17.00%
-
Tax Rate 32.98% 5.06% 14.62% 26.47% 11.02% 21.55% 21.46% -
Total Cost 2,272,503 2,207,081 2,225,862 1,990,839 1,826,217 1,454,765 1,128,772 12.36%
-
Net Worth 752,958 732,153 667,626 558,947 522,067 469,351 425,221 9.98%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 21,513 34,992 64,609 14,091 - - 21,530 -0.01%
Div Payout % 104.71% 51.63% 96.46% 49.42% - - 34.24% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 752,958 732,153 667,626 558,947 522,067 469,351 425,221 9.98%
NOSH 537,827 538,347 538,408 469,703 107,642 107,649 107,651 30.73%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.28% 3.48% 3.48% 1.86% 4.81% 6.45% 6.02% -
ROE 2.73% 9.26% 10.03% 5.10% 15.49% 18.15% 14.79% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 428.00 424.74 428.31 431.86 1,782.21 1,444.59 1,115.69 -14.75%
EPS 3.82 12.59 12.44 6.07 75.13 79.13 58.41 -36.51%
DPS 4.00 6.50 12.00 3.00 0.00 0.00 20.00 -23.51%
NAPS 1.40 1.36 1.24 1.19 4.85 4.36 3.95 -15.86%
Adjusted Per Share Value based on latest NOSH - 538,897
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 185.76 184.53 186.10 163.70 154.82 125.50 96.93 11.44%
EPS 1.66 5.47 5.41 2.30 6.53 6.87 5.07 -16.97%
DPS 1.74 2.82 5.21 1.14 0.00 0.00 1.74 0.00%
NAPS 0.6076 0.5908 0.5388 0.4511 0.4213 0.3788 0.3432 9.98%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.32 1.55 1.52 1.28 3.60 2.23 1.62 -
P/RPS 0.31 0.36 0.35 0.30 0.20 0.15 0.15 12.85%
P/EPS 34.55 12.31 12.22 21.09 4.79 2.82 2.77 52.25%
EY 2.89 8.12 8.18 4.74 20.87 35.48 36.06 -34.32%
DY 3.03 4.19 7.89 2.34 0.00 0.00 12.35 -20.86%
P/NAPS 0.94 1.14 1.23 1.08 0.74 0.51 0.41 14.82%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 23/02/15 26/02/14 27/02/13 27/02/12 17/02/11 19/02/10 -
Price 1.27 1.64 1.63 1.21 4.38 2.47 1.63 -
P/RPS 0.30 0.39 0.38 0.28 0.25 0.17 0.15 12.24%
P/EPS 33.25 13.03 13.10 19.93 5.83 3.12 2.79 51.10%
EY 3.01 7.68 7.63 5.02 17.15 32.04 35.83 -33.80%
DY 3.15 3.96 7.36 2.48 0.00 0.00 12.27 -20.26%
P/NAPS 0.91 1.21 1.31 1.02 0.90 0.57 0.41 14.20%

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