[MFLOUR] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -37.58%
YoY- -47.87%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 2,263,256 2,364,159 2,082,670 1,926,469 1,684,809 1,252,216 1,185,889 11.36%
PBT 64,798 106,056 69,753 63,713 140,545 111,067 52,948 3.42%
Tax -4,400 -13,011 -16,014 -5,722 -29,333 -22,626 -13,218 -16.74%
NP 60,398 93,045 53,739 57,991 111,212 88,441 39,730 7.22%
-
NP to SH 50,041 79,895 39,327 50,483 96,846 75,963 38,045 4.67%
-
Tax Rate 6.79% 12.27% 22.96% 8.98% 20.87% 20.37% 24.96% -
Total Cost 2,202,858 2,271,114 2,028,931 1,868,478 1,573,597 1,163,775 1,146,159 11.49%
-
Net Worth 728,730 694,049 639,969 434,909 479,110 425,121 394,186 10.77%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 35,048 80,704 16,166 66,746 21,529 21,530 21,528 8.45%
Div Payout % 70.04% 101.01% 41.11% 132.22% 22.23% 28.34% 56.59% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 728,730 694,049 639,969 434,909 479,110 425,121 394,186 10.77%
NOSH 539,800 538,023 537,789 181,212 107,665 107,625 107,701 30.80%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.67% 3.94% 2.58% 3.01% 6.60% 7.06% 3.35% -
ROE 6.87% 11.51% 6.15% 11.61% 20.21% 17.87% 9.65% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 419.28 439.42 387.26 1,063.10 1,564.86 1,163.49 1,101.09 -14.85%
EPS 9.27 14.85 7.31 27.86 89.95 70.58 35.32 -19.97%
DPS 6.50 15.00 3.01 36.83 20.00 20.00 20.00 -17.07%
NAPS 1.35 1.29 1.19 2.40 4.45 3.95 3.66 -15.30%
Adjusted Per Share Value based on latest NOSH - 181,212
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 182.65 190.79 168.07 155.47 135.96 101.05 95.70 11.36%
EPS 4.04 6.45 3.17 4.07 7.82 6.13 3.07 4.68%
DPS 2.83 6.51 1.30 5.39 1.74 1.74 1.74 8.44%
NAPS 0.5881 0.5601 0.5165 0.351 0.3866 0.3431 0.3181 10.77%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.51 1.54 1.23 4.67 2.72 1.95 1.33 -
P/RPS 0.36 0.35 0.32 0.44 0.17 0.17 0.12 20.08%
P/EPS 16.29 10.37 16.82 16.76 3.02 2.76 3.77 27.60%
EY 6.14 9.64 5.95 5.97 33.07 36.20 26.56 -21.65%
DY 4.30 9.74 2.44 7.89 7.35 10.26 15.04 -18.82%
P/NAPS 1.12 1.19 1.03 1.95 0.61 0.49 0.36 20.81%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 14/05/14 16/05/13 17/05/12 24/05/11 25/05/10 27/05/09 -
Price 1.50 1.55 1.33 1.59 3.22 1.92 1.45 -
P/RPS 0.36 0.35 0.34 0.15 0.21 0.17 0.13 18.49%
P/EPS 16.18 10.44 18.19 5.71 3.58 2.72 4.10 25.69%
EY 6.18 9.58 5.50 17.52 27.94 36.76 24.36 -20.42%
DY 4.33 9.68 2.26 23.17 6.21 10.42 13.79 -17.54%
P/NAPS 1.11 1.20 1.12 0.66 0.72 0.49 0.40 18.53%

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