[MFLOUR] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 73.54%
YoY- 30.23%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,673,150 1,507,242 1,399,002 1,095,773 871,028 888,213 741,775 14.50%
PBT 68,581 25,581 83,013 81,583 64,430 72,056 36,314 11.16%
Tax -14,326 -6,409 -15,460 -15,352 -14,863 -17,530 -8,318 9.47%
NP 54,255 19,172 67,553 66,231 49,567 54,526 27,996 11.64%
-
NP to SH 43,891 15,308 60,386 56,721 43,555 49,952 24,379 10.28%
-
Tax Rate 20.89% 25.05% 18.62% 18.82% 23.07% 24.33% 22.91% -
Total Cost 1,618,895 1,488,070 1,331,449 1,029,542 821,461 833,687 713,779 14.60%
-
Net Worth 667,789 522,167 502,678 441,366 412,297 386,482 329,965 12.45%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 48,468 - - - 5,382 5,382 5,339 44.38%
Div Payout % 110.43% - - - 12.36% 10.78% 21.90% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 667,789 522,167 502,678 441,366 412,297 386,482 329,965 12.45%
NOSH 538,539 446,297 107,639 107,650 107,649 107,655 106,784 30.92%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.24% 1.27% 4.83% 6.04% 5.69% 6.14% 3.77% -
ROE 6.57% 2.93% 12.01% 12.85% 10.56% 12.92% 7.39% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 310.68 337.72 1,299.71 1,017.90 809.13 825.05 694.64 -12.53%
EPS 8.15 3.43 56.10 52.69 40.46 46.40 22.83 -15.76%
DPS 9.00 0.00 0.00 0.00 5.00 5.00 5.00 10.28%
NAPS 1.24 1.17 4.67 4.10 3.83 3.59 3.09 -14.10%
Adjusted Per Share Value based on latest NOSH - 107,639
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 135.02 121.63 112.90 88.43 70.29 71.68 59.86 14.50%
EPS 3.54 1.24 4.87 4.58 3.51 4.03 1.97 10.25%
DPS 3.91 0.00 0.00 0.00 0.43 0.43 0.43 44.42%
NAPS 0.5389 0.4214 0.4057 0.3562 0.3327 0.3119 0.2663 12.45%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.36 1.39 3.48 2.03 1.57 1.50 1.42 -
P/RPS 0.44 0.41 0.27 0.20 0.19 0.18 0.20 14.02%
P/EPS 16.69 40.52 6.20 3.85 3.88 3.23 6.22 17.86%
EY 5.99 2.47 16.12 25.96 25.77 30.93 16.08 -15.16%
DY 6.62 0.00 0.00 0.00 3.18 3.33 3.52 11.09%
P/NAPS 1.10 1.19 0.75 0.50 0.41 0.42 0.46 15.62%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 21/11/12 15/11/11 08/11/10 09/11/09 10/11/08 20/11/07 -
Price 1.32 1.35 3.89 2.19 1.53 1.33 1.35 -
P/RPS 0.42 0.40 0.30 0.22 0.19 0.16 0.19 14.12%
P/EPS 16.20 39.36 6.93 4.16 3.78 2.87 5.91 18.28%
EY 6.17 2.54 14.42 24.06 26.44 34.89 16.91 -15.45%
DY 6.82 0.00 0.00 0.00 3.27 3.76 3.70 10.71%
P/NAPS 1.06 1.15 0.83 0.53 0.40 0.37 0.44 15.76%

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