[MFLOUR] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 16.05%
YoY- 24.43%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,918,415 1,555,091 1,201,053 1,198,778 1,031,183 794,226 740,085 17.19%
PBT 103,611 127,893 92,034 80,715 63,985 43,482 21,780 29.67%
Tax -11,413 -27,567 -19,753 -18,804 -10,676 -10,606 -6,453 9.96%
NP 92,198 100,326 72,281 61,911 53,309 32,876 15,327 34.83%
-
NP to SH 80,872 85,183 62,879 57,971 46,591 28,301 10,425 40.67%
-
Tax Rate 11.02% 21.55% 21.46% 23.30% 16.69% 24.39% 29.63% -
Total Cost 1,826,217 1,454,765 1,128,772 1,136,867 977,874 761,350 724,758 16.64%
-
Net Worth 522,067 469,351 425,221 388,626 344,563 296,231 286,400 10.51%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 21,530 21,530 21,401 9,940 9,578 -
Div Payout % - - 34.24% 37.14% 45.93% 35.12% 91.88% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 522,067 469,351 425,221 388,626 344,563 296,231 286,400 10.51%
NOSH 107,642 107,649 107,651 107,652 107,007 99,406 95,786 1.96%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 4.81% 6.45% 6.02% 5.16% 5.17% 4.14% 2.07% -
ROE 15.49% 18.15% 14.79% 14.92% 13.52% 9.55% 3.64% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,782.21 1,444.59 1,115.69 1,113.56 963.66 798.97 772.64 14.93%
EPS 75.13 79.13 58.41 53.85 43.54 28.47 10.88 37.97%
DPS 0.00 0.00 20.00 20.00 20.00 10.00 10.00 -
NAPS 4.85 4.36 3.95 3.61 3.22 2.98 2.99 8.39%
Adjusted Per Share Value based on latest NOSH - 107,637
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 154.82 125.50 96.93 96.74 83.22 64.09 59.73 17.19%
EPS 6.53 6.87 5.07 4.68 3.76 2.28 0.84 40.72%
DPS 0.00 0.00 1.74 1.74 1.73 0.80 0.77 -
NAPS 0.4213 0.3788 0.3432 0.3136 0.2781 0.2391 0.2311 10.52%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.60 2.23 1.62 1.38 1.38 1.14 0.73 -
P/RPS 0.20 0.15 0.15 0.12 0.14 0.14 0.09 14.22%
P/EPS 4.79 2.82 2.77 2.56 3.17 4.00 6.71 -5.46%
EY 20.87 35.48 36.06 39.02 31.55 24.97 14.91 5.76%
DY 0.00 0.00 12.35 14.49 14.49 8.77 13.70 -
P/NAPS 0.74 0.51 0.41 0.38 0.43 0.38 0.24 20.63%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 17/02/11 19/02/10 25/02/09 28/02/08 28/02/07 27/02/06 -
Price 4.38 2.47 1.63 1.33 1.59 1.05 0.79 -
P/RPS 0.25 0.17 0.15 0.12 0.16 0.13 0.10 16.49%
P/EPS 5.83 3.12 2.79 2.47 3.65 3.69 7.26 -3.58%
EY 17.15 32.04 35.83 40.49 27.38 27.11 13.78 3.71%
DY 0.00 0.00 12.27 15.04 12.58 9.52 12.66 -
P/NAPS 0.90 0.57 0.41 0.37 0.49 0.35 0.26 22.98%

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