[MFLOUR] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 17.31%
YoY- 134.92%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,538,686 2,301,907 2,286,575 2,306,038 2,028,475 1,918,415 1,555,091 8.50%
PBT 111,319 43,874 83,729 93,908 51,183 103,611 127,893 -2.28%
Tax -18,359 -14,470 -4,235 -13,732 -13,547 -11,413 -27,567 -6.54%
NP 92,960 29,404 79,494 80,176 37,636 92,198 100,326 -1.26%
-
NP to SH 80,835 20,545 67,778 66,978 28,511 80,872 84,824 -0.79%
-
Tax Rate 16.49% 32.98% 5.06% 14.62% 26.47% 11.02% 21.55% -
Total Cost 2,445,726 2,272,503 2,207,081 2,225,862 1,990,839 1,826,217 1,454,765 9.03%
-
Net Worth 829,813 753,047 734,399 667,316 641,288 430,625 469,343 9.95%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 35,739 21,521 35,048 80,704 16,166 66,746 21,529 8.80%
Div Payout % 44.21% 104.75% 51.71% 120.49% 56.70% 82.53% 25.38% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 829,813 753,047 734,399 667,316 641,288 430,625 469,343 9.95%
NOSH 549,545 537,891 539,999 538,158 538,897 107,656 107,647 31.18%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.66% 1.28% 3.48% 3.48% 1.86% 4.81% 6.45% -
ROE 9.74% 2.73% 9.23% 10.04% 4.45% 18.78% 18.07% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 461.96 427.95 423.44 428.51 376.41 1,781.98 1,444.61 -17.29%
EPS 14.71 3.82 12.55 12.45 5.29 75.12 78.80 -24.38%
DPS 6.50 4.00 6.50 15.00 3.00 62.00 20.00 -17.06%
NAPS 1.51 1.40 1.36 1.24 1.19 4.00 4.36 -16.18%
Adjusted Per Share Value based on latest NOSH - 538,158
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 204.87 185.76 184.53 186.10 163.70 154.82 125.50 8.50%
EPS 6.52 1.66 5.47 5.41 2.30 6.53 6.85 -0.81%
DPS 2.88 1.74 2.83 6.51 1.30 5.39 1.74 8.75%
NAPS 0.6697 0.6077 0.5927 0.5385 0.5175 0.3475 0.3788 9.95%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.35 1.32 1.55 1.52 1.28 3.60 2.23 -
P/RPS 0.29 0.31 0.37 0.35 0.34 0.20 0.15 11.60%
P/EPS 9.18 34.56 12.35 12.21 24.19 4.79 2.83 21.64%
EY 10.90 2.89 8.10 8.19 4.13 20.87 35.34 -17.78%
DY 4.81 3.03 4.19 9.87 2.34 17.22 8.97 -9.85%
P/NAPS 0.89 0.94 1.14 1.23 1.08 0.90 0.51 9.71%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 24/02/16 23/02/15 26/02/14 27/02/13 27/02/12 17/02/11 -
Price 1.49 1.27 1.64 1.63 1.21 4.38 2.47 -
P/RPS 0.32 0.30 0.39 0.38 0.32 0.25 0.17 11.10%
P/EPS 10.13 33.25 13.07 13.10 22.87 5.83 3.13 21.59%
EY 9.87 3.01 7.65 7.64 4.37 17.15 31.90 -17.74%
DY 4.36 3.15 3.96 9.20 2.48 14.16 8.10 -9.79%
P/NAPS 0.99 0.91 1.21 1.31 1.02 1.10 0.57 9.62%

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