[MFLOUR] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
10-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2.6%
YoY- 121.46%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,858,320 1,425,798 1,181,593 1,177,621 975,798 753,505 721,243 17.07%
PBT 129,323 109,187 73,089 99,727 50,377 31,542 18,884 37.78%
Tax -27,675 -20,242 -16,137 -19,888 -12,759 -8,218 -7,256 24.98%
NP 101,648 88,945 56,952 79,839 37,618 23,324 11,628 43.50%
-
NP to SH 88,489 76,045 51,574 72,164 32,585 19,015 7,876 49.62%
-
Tax Rate 21.40% 18.54% 22.08% 19.94% 25.33% 26.05% 38.42% -
Total Cost 1,756,672 1,336,853 1,124,641 1,097,782 938,180 730,181 709,615 16.30%
-
Net Worth 430,689 441,323 412,294 386,511 332,686 304,121 291,276 6.73%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 21,529 16,148 21,528 21,533 10,610 9,847 13,682 7.84%
Div Payout % 24.33% 21.24% 41.74% 29.84% 32.56% 51.79% 173.72% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 430,689 441,323 412,294 386,511 332,686 304,121 291,276 6.73%
NOSH 107,672 107,639 107,648 107,663 107,665 101,037 95,814 1.96%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.47% 6.24% 4.82% 6.78% 3.86% 3.10% 1.61% -
ROE 20.55% 17.23% 12.51% 18.67% 9.79% 6.25% 2.70% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,725.90 1,324.60 1,097.64 1,093.80 906.32 745.77 752.75 14.82%
EPS 82.18 70.65 47.91 67.03 30.27 18.82 8.22 46.74%
DPS 20.00 15.00 20.00 20.00 9.85 9.75 14.28 5.77%
NAPS 4.00 4.10 3.83 3.59 3.09 3.01 3.04 4.67%
Adjusted Per Share Value based on latest NOSH - 107,663
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 149.97 115.06 95.35 95.03 78.75 60.81 58.20 17.07%
EPS 7.14 6.14 4.16 5.82 2.63 1.53 0.64 49.45%
DPS 1.74 1.30 1.74 1.74 0.86 0.79 1.10 7.93%
NAPS 0.3476 0.3561 0.3327 0.3119 0.2685 0.2454 0.2351 6.73%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.48 2.03 1.57 1.50 1.42 1.05 0.74 -
P/RPS 0.20 0.15 0.14 0.14 0.16 0.14 0.10 12.24%
P/EPS 4.23 2.87 3.28 2.24 4.69 5.58 9.00 -11.81%
EY 23.62 34.80 30.52 44.68 21.31 17.92 11.11 13.38%
DY 5.75 7.39 12.74 13.33 6.94 9.28 19.30 -18.26%
P/NAPS 0.87 0.50 0.41 0.42 0.46 0.35 0.24 23.92%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 15/11/11 08/11/10 09/11/09 10/11/08 20/11/07 20/11/06 15/11/05 -
Price 3.89 2.19 1.53 1.33 1.35 1.11 0.70 -
P/RPS 0.23 0.17 0.14 0.12 0.15 0.15 0.09 16.91%
P/EPS 4.73 3.10 3.19 1.98 4.46 5.90 8.52 -9.33%
EY 21.13 32.26 31.31 50.40 22.42 16.95 11.74 10.28%
DY 5.14 6.85 13.07 15.04 7.30 8.78 20.40 -20.51%
P/NAPS 0.97 0.53 0.40 0.37 0.44 0.37 0.23 27.09%

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