[MFLOUR] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
14-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 38.16%
YoY- 126.41%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,286,575 2,283,244 2,286,364 2,317,516 2,306,038 2,230,866 2,132,836 4.73%
PBT 83,729 109,884 99,314 123,176 93,908 91,441 64,408 19.05%
Tax -4,235 -14,865 -14,676 -15,488 -13,732 -19,101 -13,936 -54.70%
NP 79,494 95,018 84,638 107,688 80,176 72,340 50,472 35.25%
-
NP to SH 67,778 84,178 73,400 92,540 66,978 58,521 37,984 46.96%
-
Tax Rate 5.06% 13.53% 14.78% 12.57% 14.62% 20.89% 21.64% -
Total Cost 2,207,081 2,188,225 2,201,726 2,209,828 2,225,862 2,158,526 2,082,364 3.94%
-
Net Worth 732,153 715,841 699,560 694,049 667,626 667,789 656,380 7.53%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 34,992 21,529 32,287 - 64,609 64,624 32,281 5.50%
Div Payout % 51.63% 25.58% 43.99% - 96.46% 110.43% 84.99% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 732,153 715,841 699,560 694,049 667,626 667,789 656,380 7.53%
NOSH 538,347 538,226 538,123 538,023 538,408 538,539 538,017 0.04%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.48% 4.16% 3.70% 4.65% 3.48% 3.24% 2.37% -
ROE 9.26% 11.76% 10.49% 13.33% 10.03% 8.76% 5.79% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 424.74 424.22 424.88 430.75 428.31 414.24 396.43 4.69%
EPS 12.59 15.64 13.64 17.20 12.44 10.87 7.06 46.90%
DPS 6.50 4.00 6.00 0.00 12.00 12.00 6.00 5.46%
NAPS 1.36 1.33 1.30 1.29 1.24 1.24 1.22 7.48%
Adjusted Per Share Value based on latest NOSH - 538,023
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 184.53 184.26 184.51 187.02 186.10 180.03 172.12 4.73%
EPS 5.47 6.79 5.92 7.47 5.41 4.72 3.07 46.81%
DPS 2.82 1.74 2.61 0.00 5.21 5.22 2.61 5.27%
NAPS 0.5908 0.5777 0.5645 0.5601 0.5388 0.5389 0.5297 7.52%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.55 1.95 1.59 1.54 1.52 1.36 1.29 -
P/RPS 0.36 0.46 0.37 0.36 0.35 0.33 0.33 5.95%
P/EPS 12.31 12.47 11.66 8.95 12.22 12.52 18.27 -23.08%
EY 8.12 8.02 8.58 11.17 8.18 7.99 5.47 30.03%
DY 4.19 2.05 3.77 0.00 7.89 8.82 4.65 -6.69%
P/NAPS 1.14 1.47 1.22 1.19 1.23 1.10 1.06 4.95%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 23/02/15 05/11/14 25/08/14 14/05/14 26/02/14 20/11/13 21/08/13 -
Price 1.64 1.86 1.98 1.55 1.63 1.32 1.27 -
P/RPS 0.39 0.44 0.47 0.36 0.38 0.32 0.32 14.05%
P/EPS 13.03 11.89 14.52 9.01 13.10 12.15 17.99 -19.30%
EY 7.68 8.41 6.89 11.10 7.63 8.23 5.56 23.95%
DY 3.96 2.15 3.03 0.00 7.36 9.09 4.72 -11.01%
P/NAPS 1.21 1.40 1.52 1.20 1.31 1.06 1.04 10.58%

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