[MFLOUR] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -0.78%
YoY- 47.45%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 2,194,383 2,026,655 1,858,320 1,425,798 1,181,593 1,177,621 975,798 14.44%
PBT 94,183 46,179 129,323 109,187 73,089 99,727 50,377 10.98%
Tax -21,464 -2,362 -27,675 -20,242 -16,137 -19,888 -12,759 9.04%
NP 72,719 43,817 101,648 88,945 56,952 79,839 37,618 11.60%
-
NP to SH 57,094 35,794 88,489 76,045 51,574 72,164 32,585 9.78%
-
Tax Rate 22.79% 5.11% 21.40% 18.54% 22.08% 19.94% 25.33% -
Total Cost 2,121,664 1,982,838 1,756,672 1,336,853 1,124,641 1,097,782 938,180 14.55%
-
Net Worth 666,841 630,505 430,689 441,323 412,294 386,511 332,686 12.27%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 64,581 66,746 21,529 16,148 21,528 21,533 10,610 35.08%
Div Payout % 113.12% 186.48% 24.33% 21.24% 41.74% 29.84% 32.56% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 666,841 630,505 430,689 441,323 412,294 386,511 332,686 12.27%
NOSH 537,775 538,893 107,672 107,639 107,648 107,663 107,665 30.71%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.31% 2.16% 5.47% 6.24% 4.82% 6.78% 3.86% -
ROE 8.56% 5.68% 20.55% 17.23% 12.51% 18.67% 9.79% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 408.05 376.08 1,725.90 1,324.60 1,097.64 1,093.80 906.32 -12.44%
EPS 10.62 6.64 82.18 70.65 47.91 67.03 30.27 -16.00%
DPS 12.00 12.39 20.00 15.00 20.00 20.00 9.85 3.34%
NAPS 1.24 1.17 4.00 4.10 3.83 3.59 3.09 -14.10%
Adjusted Per Share Value based on latest NOSH - 107,639
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 177.09 163.55 149.97 115.06 95.35 95.03 78.75 14.44%
EPS 4.61 2.89 7.14 6.14 4.16 5.82 2.63 9.79%
DPS 5.21 5.39 1.74 1.30 1.74 1.74 0.86 34.98%
NAPS 0.5381 0.5088 0.3476 0.3561 0.3327 0.3119 0.2685 12.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.36 1.39 3.48 2.03 1.57 1.50 1.42 -
P/RPS 0.33 0.37 0.20 0.15 0.14 0.14 0.16 12.81%
P/EPS 12.81 20.93 4.23 2.87 3.28 2.24 4.69 18.21%
EY 7.81 4.78 23.62 34.80 30.52 44.68 21.31 -15.39%
DY 8.82 8.91 5.75 7.39 12.74 13.33 6.94 4.07%
P/NAPS 1.10 1.19 0.87 0.50 0.41 0.42 0.46 15.62%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 21/11/12 15/11/11 08/11/10 09/11/09 10/11/08 20/11/07 -
Price 1.32 1.35 3.89 2.19 1.53 1.33 1.35 -
P/RPS 0.32 0.36 0.23 0.17 0.14 0.12 0.15 13.44%
P/EPS 12.43 20.32 4.73 3.10 3.19 1.98 4.46 18.61%
EY 8.04 4.92 21.13 32.26 31.31 50.40 22.42 -15.69%
DY 9.09 9.17 5.14 6.85 13.07 15.04 7.30 3.71%
P/NAPS 1.06 1.15 0.97 0.53 0.40 0.37 0.44 15.76%

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