[MFLOUR] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 43.36%
YoY- 1808.7%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 2,667,344 2,224,240 2,317,516 2,085,032 1,868,252 1,836,036 1,317,164 12.46%
PBT 86,428 47,452 123,176 74,584 304 159,896 109,288 -3.83%
Tax -17,356 -16,148 -15,488 -18,372 -8,504 -31,268 -24,204 -5.38%
NP 69,072 31,304 107,688 56,212 -8,200 128,628 85,084 -3.41%
-
NP to SH 70,528 21,592 92,540 40,872 -2,392 119,164 71,076 -0.12%
-
Tax Rate 20.08% 34.03% 12.57% 24.63% 2,797.37% 19.56% 22.15% -
Total Cost 2,598,272 2,192,936 2,209,828 2,028,820 1,876,452 1,707,408 1,232,080 13.22%
-
Net Worth 754,869 728,730 694,049 639,969 434,909 479,110 425,121 10.03%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 754,869 728,730 694,049 639,969 434,909 479,110 425,121 10.03%
NOSH 550,999 539,800 538,023 537,789 181,212 107,665 107,625 31.24%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.59% 1.41% 4.65% 2.70% -0.44% 7.01% 6.46% -
ROE 9.34% 2.96% 13.33% 6.39% -0.55% 24.87% 16.72% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 484.09 412.05 430.75 387.70 1,030.98 1,705.32 1,223.84 -14.31%
EPS 12.80 4.00 17.20 7.60 -1.32 110.68 66.04 -23.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.35 1.29 1.19 2.40 4.45 3.95 -16.16%
Adjusted Per Share Value based on latest NOSH - 537,789
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 215.26 179.50 187.02 168.26 150.77 148.17 106.30 12.46%
EPS 5.69 1.74 7.47 3.30 -0.19 9.62 5.74 -0.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6092 0.5881 0.5601 0.5165 0.351 0.3866 0.3431 10.03%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.24 1.51 1.54 1.23 4.67 2.72 1.95 -
P/RPS 0.26 0.37 0.36 0.32 0.45 0.16 0.16 8.42%
P/EPS 9.69 37.75 8.95 16.18 -353.79 2.46 2.95 21.90%
EY 10.32 2.65 11.17 6.18 -0.28 40.69 33.87 -17.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.12 1.19 1.03 1.95 0.61 0.49 10.85%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 17/05/16 21/05/15 14/05/14 16/05/13 17/05/12 24/05/11 25/05/10 -
Price 1.21 1.50 1.55 1.33 1.59 3.22 1.92 -
P/RPS 0.25 0.36 0.36 0.34 0.15 0.19 0.16 7.71%
P/EPS 9.45 37.50 9.01 17.50 -120.45 2.91 2.91 21.66%
EY 10.58 2.67 11.10 5.71 -0.83 34.37 34.40 -17.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.11 1.20 1.12 0.66 0.72 0.49 10.24%

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