[MFLOUR] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -24.58%
YoY- 37.48%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,868,252 1,918,415 1,865,336 1,850,646 1,836,036 1,555,091 1,461,030 17.79%
PBT 304 103,611 110,684 125,480 159,896 127,893 108,777 -98.00%
Tax -8,504 -11,413 -20,613 -26,000 -31,268 -27,567 -20,469 -44.29%
NP -8,200 92,198 90,070 99,480 128,628 100,326 88,308 -
-
NP to SH -2,392 80,872 80,514 89,870 119,164 85,183 75,628 -
-
Tax Rate 2,797.37% 11.02% 18.62% 20.72% 19.56% 21.55% 18.82% -
Total Cost 1,876,452 1,826,217 1,775,265 1,751,166 1,707,408 1,454,765 1,372,722 23.14%
-
Net Worth 434,909 522,067 502,678 480,139 479,110 469,351 441,366 -0.97%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 434,909 522,067 502,678 480,139 479,110 469,351 441,366 -0.97%
NOSH 181,212 107,642 107,639 107,654 107,665 107,649 107,650 41.46%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -0.44% 4.81% 4.83% 5.38% 7.01% 6.45% 6.04% -
ROE -0.55% 15.49% 16.02% 18.72% 24.87% 18.15% 17.13% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,030.98 1,782.21 1,732.94 1,719.06 1,705.32 1,444.59 1,357.20 -16.73%
EPS -1.32 75.13 74.80 83.48 110.68 79.13 70.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 4.85 4.67 4.46 4.45 4.36 4.10 -30.00%
Adjusted Per Share Value based on latest NOSH - 107,633
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 150.77 154.82 150.53 149.35 148.17 125.50 117.91 17.79%
EPS -0.19 6.53 6.50 7.25 9.62 6.87 6.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.351 0.4213 0.4057 0.3875 0.3866 0.3788 0.3562 -0.97%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.67 3.60 3.48 4.12 2.72 2.23 2.03 -
P/RPS 0.45 0.20 0.20 0.24 0.16 0.15 0.15 107.86%
P/EPS -353.79 4.79 4.65 4.94 2.46 2.82 2.89 -
EY -0.28 20.87 21.49 20.26 40.69 35.48 34.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 0.74 0.75 0.92 0.61 0.51 0.50 147.56%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 27/02/12 15/11/11 23/08/11 24/05/11 17/02/11 08/11/10 -
Price 1.59 4.38 3.89 3.74 3.22 2.47 2.19 -
P/RPS 0.15 0.25 0.22 0.22 0.19 0.17 0.16 -4.20%
P/EPS -120.45 5.83 5.20 4.48 2.91 3.12 3.12 -
EY -0.83 17.15 19.23 22.32 34.37 32.04 32.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.90 0.83 0.84 0.72 0.57 0.53 15.73%

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