[MFLOUR] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 37.94%
YoY- -22.1%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 2,412,683 2,263,256 2,364,159 2,082,670 1,926,469 1,684,809 1,252,216 11.53%
PBT 53,618 64,798 106,056 69,753 63,713 140,545 111,067 -11.41%
Tax -14,772 -4,400 -13,011 -16,014 -5,722 -29,333 -22,626 -6.85%
NP 38,846 60,398 93,045 53,739 57,991 111,212 88,441 -12.80%
-
NP to SH 32,779 50,041 79,895 39,327 50,483 96,846 75,963 -13.05%
-
Tax Rate 27.55% 6.79% 12.27% 22.96% 8.98% 20.87% 20.37% -
Total Cost 2,373,837 2,202,858 2,271,114 2,028,931 1,868,478 1,573,597 1,163,775 12.60%
-
Net Worth 754,869 728,730 694,049 639,969 434,909 479,110 425,121 10.03%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 21,521 35,048 80,704 16,166 66,746 21,529 21,530 -0.00%
Div Payout % 65.66% 70.04% 101.01% 41.11% 132.22% 22.23% 28.34% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 754,869 728,730 694,049 639,969 434,909 479,110 425,121 10.03%
NOSH 550,999 539,800 538,023 537,789 181,212 107,665 107,625 31.24%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.61% 2.67% 3.94% 2.58% 3.01% 6.60% 7.06% -
ROE 4.34% 6.87% 11.51% 6.15% 11.61% 20.21% 17.87% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 437.87 419.28 439.42 387.26 1,063.10 1,564.86 1,163.49 -15.01%
EPS 5.95 9.27 14.85 7.31 27.86 89.95 70.58 -33.75%
DPS 3.91 6.50 15.00 3.01 36.83 20.00 20.00 -23.79%
NAPS 1.37 1.35 1.29 1.19 2.40 4.45 3.95 -16.16%
Adjusted Per Share Value based on latest NOSH - 537,789
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 194.70 182.65 190.79 168.07 155.47 135.96 101.05 11.53%
EPS 2.65 4.04 6.45 3.17 4.07 7.82 6.13 -13.03%
DPS 1.74 2.83 6.51 1.30 5.39 1.74 1.74 0.00%
NAPS 0.6092 0.5881 0.5601 0.5165 0.351 0.3866 0.3431 10.03%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.24 1.51 1.54 1.23 4.67 2.72 1.95 -
P/RPS 0.28 0.36 0.35 0.32 0.44 0.17 0.17 8.66%
P/EPS 20.84 16.29 10.37 16.82 16.76 3.02 2.76 40.02%
EY 4.80 6.14 9.64 5.95 5.97 33.07 36.20 -28.56%
DY 3.15 4.30 9.74 2.44 7.89 7.35 10.26 -17.85%
P/NAPS 0.91 1.12 1.19 1.03 1.95 0.61 0.49 10.85%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 17/05/16 21/05/15 14/05/14 16/05/13 17/05/12 24/05/11 25/05/10 -
Price 1.21 1.50 1.55 1.33 1.59 3.22 1.92 -
P/RPS 0.28 0.36 0.35 0.34 0.15 0.21 0.17 8.66%
P/EPS 20.34 16.18 10.44 18.19 5.71 3.58 2.72 39.79%
EY 4.92 6.18 9.58 5.50 17.52 27.94 36.76 -28.45%
DY 3.23 4.33 9.68 2.26 23.17 6.21 10.42 -17.71%
P/NAPS 0.88 1.11 1.20 1.12 0.66 0.72 0.49 10.24%

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