[MFLOUR] QoQ Annualized Quarter 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- 15.69%
YoY- 30.23%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,850,646 1,836,036 1,555,091 1,461,030 1,344,024 1,317,164 1,201,053 33.51%
PBT 125,480 159,896 127,893 108,777 96,756 109,288 92,034 23.02%
Tax -26,000 -31,268 -27,567 -20,469 -19,544 -24,204 -19,753 20.16%
NP 99,480 128,628 100,326 88,308 77,212 85,084 72,281 23.80%
-
NP to SH 89,870 119,164 85,183 75,628 65,370 71,076 62,879 26.96%
-
Tax Rate 20.72% 19.56% 21.55% 18.82% 20.20% 22.15% 21.46% -
Total Cost 1,751,166 1,707,408 1,454,765 1,372,722 1,266,812 1,232,080 1,128,772 34.12%
-
Net Worth 480,139 479,110 469,351 441,366 426,326 425,121 425,221 8.45%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 21,530 -
Div Payout % - - - - - - 34.24% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 480,139 479,110 469,351 441,366 426,326 425,121 425,221 8.45%
NOSH 107,654 107,665 107,649 107,650 107,658 107,625 107,651 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.38% 7.01% 6.45% 6.04% 5.74% 6.46% 6.02% -
ROE 18.72% 24.87% 18.15% 17.13% 15.33% 16.72% 14.79% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,719.06 1,705.32 1,444.59 1,357.20 1,248.42 1,223.84 1,115.69 33.50%
EPS 83.48 110.68 79.13 70.25 60.72 66.04 58.41 26.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
NAPS 4.46 4.45 4.36 4.10 3.96 3.95 3.95 8.45%
Adjusted Per Share Value based on latest NOSH - 107,639
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 149.35 148.17 125.50 117.91 108.46 106.30 96.93 33.50%
EPS 7.25 9.62 6.87 6.10 5.28 5.74 5.07 27.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.74 -
NAPS 0.3875 0.3866 0.3788 0.3562 0.344 0.3431 0.3432 8.45%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.12 2.72 2.23 2.03 1.93 1.95 1.62 -
P/RPS 0.24 0.16 0.15 0.15 0.15 0.16 0.15 36.91%
P/EPS 4.94 2.46 2.82 2.89 3.18 2.95 2.77 47.21%
EY 20.26 40.69 35.48 34.61 31.46 33.87 36.06 -31.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.35 -
P/NAPS 0.92 0.61 0.51 0.50 0.49 0.49 0.41 71.65%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 17/02/11 08/11/10 17/08/10 25/05/10 19/02/10 -
Price 3.74 3.22 2.47 2.19 2.07 1.92 1.63 -
P/RPS 0.22 0.19 0.17 0.16 0.17 0.16 0.15 29.17%
P/EPS 4.48 2.91 3.12 3.12 3.41 2.91 2.79 37.24%
EY 22.32 34.37 32.04 32.08 29.33 34.40 35.83 -27.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.27 -
P/NAPS 0.84 0.72 0.57 0.53 0.52 0.49 0.41 61.52%

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