[MFLOUR] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -14.13%
YoY- 108.31%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 608,111 535,561 563,803 545,160 501,349 466,314 342,721 10.01%
PBT 39,873 15,496 18,863 13,558 8,058 22,766 21,056 11.21%
Tax -3,432 -2,451 -3,466 -2,375 -1,684 -5,183 -3,721 -1.33%
NP 36,441 13,045 15,397 11,183 6,374 17,583 17,335 13.16%
-
NP to SH 30,645 12,701 13,565 8,774 4,212 15,144 14,916 12.73%
-
Tax Rate 8.61% 15.82% 18.37% 17.52% 20.90% 22.77% 17.67% -
Total Cost 571,670 522,516 548,406 533,977 494,975 448,731 325,386 9.83%
-
Net Worth 792,258 742,685 699,781 656,704 555,218 480,044 426,171 10.87%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 16,505 10,763 16,148 16,148 - - - -
Div Payout % 53.86% 84.75% 119.05% 184.05% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 792,258 742,685 699,781 656,704 555,218 480,044 426,171 10.87%
NOSH 550,179 538,177 538,293 538,282 478,636 107,633 107,619 31.21%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.99% 2.44% 2.73% 2.05% 1.27% 3.77% 5.06% -
ROE 3.87% 1.71% 1.94% 1.34% 0.76% 3.15% 3.50% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 110.53 99.51 104.74 101.28 104.75 433.24 318.46 -16.15%
EPS 5.57 2.36 2.52 1.63 0.88 14.07 13.86 -14.08%
DPS 3.00 2.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.44 1.38 1.30 1.22 1.16 4.46 3.96 -15.50%
Adjusted Per Share Value based on latest NOSH - 538,282
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 49.07 43.22 45.50 43.99 40.46 37.63 27.66 10.01%
EPS 2.47 1.02 1.09 0.71 0.34 1.22 1.20 12.77%
DPS 1.33 0.87 1.30 1.30 0.00 0.00 0.00 -
NAPS 0.6394 0.5993 0.5647 0.53 0.4481 0.3874 0.3439 10.87%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.28 1.36 1.59 1.29 1.50 4.12 1.93 -
P/RPS 1.16 1.37 1.52 1.27 1.43 0.95 0.61 11.29%
P/EPS 22.98 57.63 63.10 79.14 170.45 29.28 13.92 8.70%
EY 4.35 1.74 1.58 1.26 0.59 3.42 7.18 -8.00%
DY 2.34 1.47 1.89 2.33 0.00 0.00 0.00 -
P/NAPS 0.89 0.99 1.22 1.06 1.29 0.92 0.49 10.44%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/08/16 06/08/15 25/08/14 21/08/13 16/08/12 23/08/11 17/08/10 -
Price 1.62 1.30 1.98 1.27 1.56 3.74 2.07 -
P/RPS 1.47 1.31 1.89 1.25 1.49 0.86 0.65 14.55%
P/EPS 29.08 55.08 78.57 77.91 177.27 26.58 14.94 11.72%
EY 3.44 1.82 1.27 1.28 0.56 3.76 6.70 -10.50%
DY 1.85 1.54 1.52 2.36 0.00 0.00 0.00 -
P/NAPS 1.13 0.94 1.52 1.04 1.34 0.84 0.52 13.79%

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