[MFLOUR] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 0.89%
YoY- 80.64%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 2,126,481 1,961,504 1,808,402 1,303,903 1,195,873 1,158,824 879,999 15.82%
PBT 75,253 49,005 142,255 111,617 60,837 95,344 38,695 11.71%
Tax -16,705 -2,223 -30,795 -22,197 -14,376 -17,520 -10,742 7.62%
NP 58,548 46,782 111,460 89,420 46,461 77,824 27,953 13.10%
-
NP to SH 43,889 39,551 97,074 76,639 42,426 70,334 24,096 10.49%
-
Tax Rate 22.20% 4.54% 21.65% 19.89% 23.63% 18.38% 27.76% -
Total Cost 2,067,933 1,914,722 1,696,942 1,214,483 1,149,412 1,081,000 852,046 15.90%
-
Net Worth 656,704 555,218 430,533 426,171 390,712 360,563 318,214 12.82%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 32,315 66,746 21,529 21,530 21,528 21,533 10,278 21.01%
Div Payout % 73.63% 168.76% 22.18% 28.09% 50.74% 30.62% 42.66% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 656,704 555,218 430,533 426,171 390,712 360,563 318,214 12.82%
NOSH 538,282 478,636 107,633 107,619 107,634 107,631 107,142 30.83%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.75% 2.39% 6.16% 6.86% 3.89% 6.72% 3.18% -
ROE 6.68% 7.12% 22.55% 17.98% 10.86% 19.51% 7.57% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 395.05 409.81 1,680.15 1,211.59 1,111.05 1,076.66 821.33 -11.47%
EPS 8.15 8.26 90.19 71.21 39.42 65.35 22.49 -15.55%
DPS 6.00 13.95 20.00 20.00 20.00 20.00 9.59 -7.51%
NAPS 1.22 1.16 4.00 3.96 3.63 3.35 2.97 -13.76%
Adjusted Per Share Value based on latest NOSH - 107,619
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 171.61 158.29 145.94 105.23 96.51 93.52 71.02 15.82%
EPS 3.54 3.19 7.83 6.18 3.42 5.68 1.94 10.53%
DPS 2.61 5.39 1.74 1.74 1.74 1.74 0.83 21.01%
NAPS 0.53 0.4481 0.3474 0.3439 0.3153 0.291 0.2568 12.82%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.29 1.50 4.12 1.93 1.51 1.54 1.40 -
P/RPS 0.33 0.37 0.25 0.16 0.14 0.14 0.17 11.67%
P/EPS 15.82 18.15 4.57 2.71 3.83 2.36 6.23 16.78%
EY 6.32 5.51 21.89 36.90 26.10 42.43 16.06 -14.38%
DY 4.65 9.30 4.85 10.36 13.25 12.99 6.85 -6.24%
P/NAPS 1.06 1.29 1.03 0.49 0.42 0.46 0.47 14.50%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 16/08/12 23/08/11 17/08/10 24/08/09 07/08/08 08/08/07 -
Price 1.27 1.56 3.74 2.07 1.54 1.52 1.51 -
P/RPS 0.32 0.38 0.22 0.17 0.14 0.14 0.18 10.05%
P/EPS 15.58 18.88 4.15 2.91 3.91 2.33 6.71 15.05%
EY 6.42 5.30 24.11 34.40 25.60 42.99 14.89 -13.07%
DY 4.72 8.94 5.35 9.66 12.99 13.16 6.35 -4.81%
P/NAPS 1.04 1.34 0.94 0.52 0.42 0.45 0.51 12.59%

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