[MFLOUR] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 183.78%
YoY- 112.92%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 614,400 608,207 569,251 606,732 538,830 473,679 423,761 6.38%
PBT 15,307 20,954 32,756 36,377 17,447 20,273 33,205 -12.09%
Tax -1,441 -5,611 -3,811 -7,358 -2,599 -2,460 -5,580 -20.18%
NP 13,866 15,343 28,945 29,019 14,848 17,813 27,625 -10.84%
-
NP to SH 13,828 10,353 26,434 24,899 11,694 15,451 24,036 -8.79%
-
Tax Rate 9.41% 26.78% 11.63% 20.23% 14.90% 12.13% 16.80% -
Total Cost 600,534 592,864 540,306 577,713 523,982 455,866 396,136 7.17%
-
Net Worth 798,828 771,082 716,033 666,841 630,505 502,830 441,323 10.38%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 32,266 - - - -
Div Payout % - - - 129.59% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 798,828 771,082 716,033 666,841 630,505 502,830 441,323 10.38%
NOSH 550,916 539,218 538,370 537,775 538,893 107,672 107,639 31.24%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.26% 2.52% 5.08% 4.78% 2.76% 3.76% 6.52% -
ROE 1.73% 1.34% 3.69% 3.73% 1.85% 3.07% 5.45% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 111.52 112.79 105.74 112.82 99.99 439.93 393.68 -18.94%
EPS 2.51 1.92 4.91 4.63 2.17 14.35 22.33 -30.50%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.45 1.43 1.33 1.24 1.17 4.67 4.10 -15.89%
Adjusted Per Share Value based on latest NOSH - 537,775
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 49.58 49.08 45.94 48.96 43.48 38.23 34.20 6.37%
EPS 1.12 0.84 2.13 2.01 0.94 1.25 1.94 -8.74%
DPS 0.00 0.00 0.00 2.60 0.00 0.00 0.00 -
NAPS 0.6447 0.6223 0.5778 0.5381 0.5088 0.4058 0.3561 10.38%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.49 1.31 1.95 1.36 1.39 3.48 2.03 -
P/RPS 1.34 1.16 1.84 1.21 1.39 0.79 0.52 17.07%
P/EPS 59.36 68.23 39.71 29.37 64.06 24.25 9.09 36.67%
EY 1.68 1.47 2.52 3.40 1.56 4.12 11.00 -26.86%
DY 0.00 0.00 0.00 4.41 0.00 0.00 0.00 -
P/NAPS 1.03 0.92 1.47 1.10 1.19 0.75 0.50 12.78%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 26/11/15 05/11/14 20/11/13 21/11/12 15/11/11 08/11/10 -
Price 1.53 1.33 1.86 1.32 1.35 3.89 2.19 -
P/RPS 1.37 1.18 1.76 1.17 1.35 0.88 0.56 16.06%
P/EPS 60.96 69.27 37.88 28.51 62.21 27.11 9.81 35.55%
EY 1.64 1.44 2.64 3.51 1.61 3.69 10.20 -26.23%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 1.06 0.93 1.40 1.06 1.15 0.83 0.53 12.23%

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