[MFLOUR] YoY TTM 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- 11.6%
YoY- 10.97%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,485,233 2,235,014 2,382,802 2,126,481 1,961,504 1,808,402 1,303,903 11.33%
PBT 77,995 61,431 111,361 75,253 49,005 142,255 111,617 -5.79%
Tax -15,753 -3,385 -14,102 -16,705 -2,223 -30,795 -22,197 -5.55%
NP 62,242 58,046 97,259 58,548 46,782 111,460 89,420 -5.85%
-
NP to SH 50,723 49,177 84,686 43,889 39,551 97,074 76,639 -6.64%
-
Tax Rate 20.20% 5.51% 12.66% 22.20% 4.54% 21.65% 19.89% -
Total Cost 2,422,991 2,176,968 2,285,543 2,067,933 1,914,722 1,696,942 1,214,483 12.18%
-
Net Worth 792,258 742,685 699,781 656,704 555,218 430,533 426,171 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 27,263 29,663 80,704 32,315 66,746 21,529 21,530 4.00%
Div Payout % 53.75% 60.32% 95.30% 73.63% 168.76% 22.18% 28.09% -
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 792,258 742,685 699,781 656,704 555,218 430,533 426,171 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 2.50% 2.60% 4.08% 2.75% 2.39% 6.16% 6.86% -
ROE 6.40% 6.62% 12.10% 6.68% 7.12% 22.55% 17.98% -
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 451.71 415.29 442.66 395.05 409.81 1,680.15 1,211.59 -15.15%
EPS 9.22 9.14 15.73 8.15 8.26 90.19 71.21 -28.85%
DPS 4.96 5.50 15.00 6.00 13.95 20.00 20.00 -20.71%
NAPS 1.44 1.38 1.30 1.22 1.16 4.00 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 200.56 180.37 192.29 171.61 158.29 145.94 105.23 11.33%
EPS 4.09 3.97 6.83 3.54 3.19 7.83 6.18 -6.64%
DPS 2.20 2.39 6.51 2.61 5.39 1.74 1.74 3.98%
NAPS 0.6394 0.5993 0.5647 0.53 0.4481 0.3474 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 0.28 0.33 0.36 0.33 0.37 0.25 0.16 9.76%
P/EPS 13.88 14.88 10.11 15.82 18.15 4.57 2.71 31.25%
EY 7.20 6.72 9.89 6.32 5.51 21.89 36.90 -23.82%
DY 3.87 4.04 9.43 4.65 9.30 4.85 10.36 -15.12%
P/NAPS 0.89 0.99 1.22 1.06 1.29 1.03 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 0.36 0.31 0.45 0.32 0.38 0.22 0.17 13.30%
P/EPS 17.57 14.23 12.59 15.58 18.88 4.15 2.91 34.90%
EY 5.69 7.03 7.95 6.42 5.30 24.11 34.40 -25.88%
DY 3.06 4.23 7.58 4.72 8.94 5.35 9.66 -17.42%
P/NAPS 1.13 0.94 1.52 1.04 1.34 0.94 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