[MFLOUR] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 111.29%
YoY- 192.92%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,198,778 1,184,284 1,144,134 1,164,068 1,031,183 989,033 888,852 21.95%
PBT 80,715 96,074 97,346 144,224 63,985 48,418 34,628 75.34%
Tax -18,804 -23,373 -23,512 -35,056 -10,676 -11,090 -9,824 53.85%
NP 61,911 72,701 73,834 109,168 53,309 37,328 24,804 83.49%
-
NP to SH 57,971 66,602 68,940 98,444 46,591 32,505 21,454 93.41%
-
Tax Rate 23.30% 24.33% 24.15% 24.31% 16.69% 22.90% 28.37% -
Total Cost 1,136,867 1,111,582 1,070,300 1,054,900 977,874 951,705 864,048 19.97%
-
Net Worth 388,626 386,482 360,632 366,042 344,563 329,965 316,063 14.70%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 21,530 7,177 - - 21,401 7,118 - -
Div Payout % 37.14% 10.78% - - 45.93% 21.90% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 388,626 386,482 360,632 366,042 344,563 329,965 316,063 14.70%
NOSH 107,652 107,655 107,651 107,659 107,007 106,784 106,418 0.76%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.16% 6.14% 6.45% 9.38% 5.17% 3.77% 2.79% -
ROE 14.92% 17.23% 19.12% 26.89% 13.52% 9.85% 6.79% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,113.56 1,100.07 1,062.81 1,081.25 963.66 926.19 835.24 21.02%
EPS 53.85 61.87 64.04 91.44 43.54 30.44 20.16 91.94%
DPS 20.00 6.67 0.00 0.00 20.00 6.67 0.00 -
NAPS 3.61 3.59 3.35 3.40 3.22 3.09 2.97 13.82%
Adjusted Per Share Value based on latest NOSH - 107,659
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 96.74 95.57 92.33 93.94 83.22 79.82 71.73 21.95%
EPS 4.68 5.37 5.56 7.94 3.76 2.62 1.73 93.56%
DPS 1.74 0.58 0.00 0.00 1.73 0.57 0.00 -
NAPS 0.3136 0.3119 0.291 0.2954 0.2781 0.2663 0.2551 14.68%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.38 1.50 1.54 1.48 1.38 1.42 1.40 -
P/RPS 0.12 0.14 0.14 0.14 0.14 0.15 0.17 -20.63%
P/EPS 2.56 2.42 2.40 1.62 3.17 4.66 6.94 -48.40%
EY 39.02 41.24 41.58 61.78 31.55 21.44 14.40 93.77%
DY 14.49 4.44 0.00 0.00 14.49 4.69 0.00 -
P/NAPS 0.38 0.42 0.46 0.44 0.43 0.46 0.47 -13.15%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 10/11/08 07/08/08 14/05/08 28/02/08 20/11/07 08/08/07 -
Price 1.33 1.33 1.52 1.51 1.59 1.35 1.51 -
P/RPS 0.12 0.12 0.14 0.14 0.16 0.15 0.18 -23.59%
P/EPS 2.47 2.15 2.37 1.65 3.65 4.43 7.49 -52.10%
EY 40.49 46.52 42.13 60.56 27.38 22.55 13.35 108.82%
DY 15.04 5.01 0.00 0.00 12.58 4.94 0.00 -
P/NAPS 0.37 0.37 0.45 0.44 0.49 0.44 0.51 -19.18%

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