[MFLOUR] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 39.69%
YoY- -64.75%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,230,866 2,132,836 2,085,032 2,028,475 2,009,656 1,936,824 1,868,252 12.54%
PBT 91,441 64,408 74,584 51,183 34,108 16,268 304 4373.74%
Tax -19,101 -13,936 -18,372 -13,547 -8,545 -7,620 -8,504 71.42%
NP 72,340 50,472 56,212 37,636 25,562 8,648 -8,200 -
-
NP to SH 58,521 37,984 40,872 28,511 20,410 7,228 -2,392 -
-
Tax Rate 20.89% 21.64% 24.63% 26.47% 25.05% 46.84% 2,797.37% -
Total Cost 2,158,526 2,082,364 2,028,820 1,990,839 1,984,093 1,928,176 1,876,452 9.77%
-
Net Worth 667,789 656,380 639,969 558,947 522,167 465,804 434,909 33.05%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 64,624 32,281 - 14,091 - - - -
Div Payout % 110.43% 84.99% - 49.42% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 667,789 656,380 639,969 558,947 522,167 465,804 434,909 33.05%
NOSH 538,539 538,017 537,789 469,703 446,297 401,555 181,212 106.56%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.24% 2.37% 2.70% 1.86% 1.27% 0.45% -0.44% -
ROE 8.76% 5.79% 6.39% 5.10% 3.91% 1.55% -0.55% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 414.24 396.43 387.70 431.86 450.30 482.33 1,030.98 -45.51%
EPS 10.87 7.06 7.60 6.07 4.57 1.80 -1.32 -
DPS 12.00 6.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.24 1.22 1.19 1.19 1.17 1.16 2.40 -35.58%
Adjusted Per Share Value based on latest NOSH - 538,897
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 180.03 172.12 168.26 163.70 162.18 156.30 150.77 12.53%
EPS 4.72 3.07 3.30 2.30 1.65 0.58 -0.19 -
DPS 5.22 2.61 0.00 1.14 0.00 0.00 0.00 -
NAPS 0.5389 0.5297 0.5165 0.4511 0.4214 0.3759 0.351 33.05%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.36 1.29 1.23 1.28 1.39 1.50 4.67 -
P/RPS 0.33 0.33 0.32 0.30 0.31 0.31 0.45 -18.66%
P/EPS 12.52 18.27 16.18 21.09 30.39 83.33 -353.79 -
EY 7.99 5.47 6.18 4.74 3.29 1.20 -0.28 -
DY 8.82 4.65 0.00 2.34 0.00 0.00 0.00 -
P/NAPS 1.10 1.06 1.03 1.08 1.19 1.29 1.95 -31.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 21/08/13 16/05/13 27/02/13 21/11/12 16/08/12 17/05/12 -
Price 1.32 1.27 1.33 1.21 1.35 1.56 1.59 -
P/RPS 0.32 0.32 0.34 0.28 0.30 0.32 0.15 65.64%
P/EPS 12.15 17.99 17.50 19.93 29.52 86.67 -120.45 -
EY 8.23 5.56 5.71 5.02 3.39 1.15 -0.83 -
DY 9.09 4.72 0.00 2.48 0.00 0.00 0.00 -
P/NAPS 1.06 1.04 1.12 1.02 1.15 1.34 0.66 37.10%

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