[MFLOUR] YoY Cumulative 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- -64.16%
YoY- 1808.7%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 666,836 556,060 579,379 521,258 467,063 459,009 329,291 12.46%
PBT 21,607 11,863 30,794 18,646 76 39,974 27,322 -3.83%
Tax -4,339 -4,037 -3,872 -4,593 -2,126 -7,817 -6,051 -5.38%
NP 17,268 7,826 26,922 14,053 -2,050 32,157 21,271 -3.41%
-
NP to SH 17,632 5,398 23,135 10,218 -598 29,791 17,769 -0.12%
-
Tax Rate 20.08% 34.03% 12.57% 24.63% 2,797.37% 19.56% 22.15% -
Total Cost 649,568 548,234 552,457 507,205 469,113 426,852 308,020 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 2.34% 0.74% 3.33% 1.60% -0.14% 6.22% 4.18% -
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 121.02 103.01 107.69 96.93 257.74 426.33 305.96 -14.31%
EPS 3.20 1.00 4.30 1.90 -0.33 27.67 16.51 -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 53.81 44.87 46.76 42.07 37.69 37.04 26.57 12.46%
EPS 1.42 0.44 1.87 0.82 -0.05 2.40 1.43 -0.11%
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 1.02 1.47 1.43 1.27 1.81 0.64 0.64 8.07%
P/EPS 38.75 151.00 35.81 64.74 -1,415.15 9.83 11.81 21.87%
EY 2.58 0.66 2.79 1.54 -0.07 10.17 8.47 -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 1.00 1.46 1.44 1.37 0.62 0.76 0.63 7.99%
P/EPS 37.81 150.00 36.05 70.00 -481.82 11.64 11.63 21.69%
EY 2.64 0.67 2.77 1.43 -0.21 8.59 8.60 -17.85%
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