[MFLOUR] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 83.94%
YoY- 72.71%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,066,418 968,412 925,323 672,012 569,162 572,067 444,426 15.69%
PBT 32,204 8,134 62,740 48,378 28,795 48,673 17,314 10.88%
Tax -6,968 -3,810 -13,000 -9,772 -7,328 -11,756 -4,912 5.99%
NP 25,236 4,324 49,740 38,606 21,467 36,917 12,402 12.55%
-
NP to SH 18,992 3,614 44,935 32,685 18,925 34,470 10,727 9.97%
-
Tax Rate 21.64% 46.84% 20.72% 20.20% 25.45% 24.15% 28.37% -
Total Cost 1,041,182 964,088 875,583 633,406 547,695 535,150 432,024 15.77%
-
Net Worth 656,380 465,804 480,139 426,326 390,772 360,632 316,063 12.94%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 16,140 - - - - - - -
Div Payout % 84.99% - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 656,380 465,804 480,139 426,326 390,772 360,632 316,063 12.94%
NOSH 538,017 401,555 107,654 107,658 107,650 107,651 106,418 30.97%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.37% 0.45% 5.38% 5.74% 3.77% 6.45% 2.79% -
ROE 2.89% 0.78% 9.36% 7.67% 4.84% 9.56% 3.39% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 198.21 241.17 859.53 624.21 528.71 531.41 417.62 -11.67%
EPS 3.53 0.90 41.74 30.36 17.58 32.02 10.08 -16.03%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.16 4.46 3.96 3.63 3.35 2.97 -13.76%
Adjusted Per Share Value based on latest NOSH - 107,619
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 86.06 78.15 74.67 54.23 45.93 46.17 35.87 15.68%
EPS 1.53 0.29 3.63 2.64 1.53 2.78 0.87 9.85%
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5297 0.3759 0.3875 0.344 0.3154 0.291 0.2551 12.93%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.29 1.50 4.12 1.93 1.51 1.54 1.40 -
P/RPS 0.65 0.62 0.48 0.31 0.29 0.29 0.34 11.39%
P/EPS 36.54 166.67 9.87 6.36 8.59 4.81 13.89 17.47%
EY 2.74 0.60 10.13 15.73 11.64 20.79 7.20 -14.86%
DY 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.29 0.92 0.49 0.42 0.46 0.47 14.50%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 16/08/12 23/08/11 17/08/10 24/08/09 07/08/08 08/08/07 -
Price 1.27 1.56 3.74 2.07 1.54 1.52 1.51 -
P/RPS 0.64 0.65 0.44 0.33 0.29 0.29 0.36 10.05%
P/EPS 35.98 173.33 8.96 6.82 8.76 4.75 14.98 15.70%
EY 2.78 0.58 11.16 14.67 11.42 21.07 6.68 -13.58%
DY 2.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.34 0.84 0.52 0.42 0.45 0.51 12.59%

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