[MFLOUR] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -102.96%
YoY- -102.01%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 2,224,240 2,317,516 2,085,032 1,868,252 1,836,036 1,317,164 1,112,512 12.23%
PBT 47,452 123,176 74,584 304 159,896 109,288 33,156 6.15%
Tax -16,148 -15,488 -18,372 -8,504 -31,268 -24,204 -12,712 4.06%
NP 31,304 107,688 56,212 -8,200 128,628 85,084 20,444 7.35%
-
NP to SH 21,592 92,540 40,872 -2,392 119,164 71,076 18,740 2.38%
-
Tax Rate 34.03% 12.57% 24.63% 2,797.37% 19.56% 22.15% 38.34% -
Total Cost 2,192,936 2,209,828 2,028,820 1,876,452 1,707,408 1,232,080 1,092,068 12.31%
-
Net Worth 728,730 694,049 639,969 434,909 479,110 425,121 394,186 10.77%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 728,730 694,049 639,969 434,909 479,110 425,121 394,186 10.77%
NOSH 539,800 538,023 537,789 181,212 107,665 107,625 107,701 30.80%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.41% 4.65% 2.70% -0.44% 7.01% 6.46% 1.84% -
ROE 2.96% 13.33% 6.39% -0.55% 24.87% 16.72% 4.75% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 412.05 430.75 387.70 1,030.98 1,705.32 1,223.84 1,032.96 -14.19%
EPS 4.00 17.20 7.60 -1.32 110.68 66.04 17.40 -21.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.29 1.19 2.40 4.45 3.95 3.66 -15.30%
Adjusted Per Share Value based on latest NOSH - 181,212
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 179.50 187.02 168.26 150.77 148.17 106.30 89.78 12.23%
EPS 1.74 7.47 3.30 -0.19 9.62 5.74 1.51 2.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5881 0.5601 0.5165 0.351 0.3866 0.3431 0.3181 10.77%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.51 1.54 1.23 4.67 2.72 1.95 1.33 -
P/RPS 0.37 0.36 0.32 0.45 0.16 0.16 0.13 19.03%
P/EPS 37.75 8.95 16.18 -353.79 2.46 2.95 7.64 30.49%
EY 2.65 11.17 6.18 -0.28 40.69 33.87 13.08 -23.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.19 1.03 1.95 0.61 0.49 0.36 20.81%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 14/05/14 16/05/13 17/05/12 24/05/11 25/05/10 27/05/09 -
Price 1.50 1.55 1.33 1.59 3.22 1.92 1.45 -
P/RPS 0.36 0.36 0.34 0.15 0.19 0.16 0.14 17.03%
P/EPS 37.50 9.01 17.50 -120.45 2.91 2.91 8.33 28.48%
EY 2.67 11.10 5.71 -0.83 34.37 34.40 12.00 -22.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.20 1.12 0.66 0.72 0.49 0.40 18.53%

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