[MFLOUR] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 704.35%
YoY- -91.96%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 521,258 2,028,475 1,507,242 968,412 467,063 1,918,415 1,399,002 -48.18%
PBT 18,646 51,183 25,581 8,134 76 103,611 83,013 -63.01%
Tax -4,593 -13,547 -6,409 -3,810 -2,126 -11,413 -15,460 -55.44%
NP 14,053 37,636 19,172 4,324 -2,050 92,198 67,553 -64.85%
-
NP to SH 10,218 28,511 15,308 3,614 -598 80,872 60,386 -69.37%
-
Tax Rate 24.63% 26.47% 25.05% 46.84% 2,797.37% 11.02% 18.62% -
Total Cost 507,205 1,990,839 1,488,070 964,088 469,113 1,826,217 1,331,449 -47.41%
-
Net Worth 639,969 558,947 522,167 465,804 434,909 522,067 502,678 17.44%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 14,091 - - - - - -
Div Payout % - 49.42% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 639,969 558,947 522,167 465,804 434,909 522,067 502,678 17.44%
NOSH 537,789 469,703 446,297 401,555 181,212 107,642 107,639 191.96%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.70% 1.86% 1.27% 0.45% -0.44% 4.81% 4.83% -
ROE 1.60% 5.10% 2.93% 0.78% -0.14% 15.49% 12.01% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 96.93 431.86 337.72 241.17 257.74 1,782.21 1,299.71 -82.25%
EPS 1.90 6.07 3.43 0.90 -0.33 75.13 56.10 -89.51%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.17 1.16 2.40 4.85 4.67 -59.77%
Adjusted Per Share Value based on latest NOSH - 478,636
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 42.07 163.70 121.63 78.15 37.69 154.82 112.90 -48.18%
EPS 0.82 2.30 1.24 0.29 -0.05 6.53 4.87 -69.47%
DPS 0.00 1.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5165 0.4511 0.4214 0.3759 0.351 0.4213 0.4057 17.44%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.23 1.28 1.39 1.50 4.67 3.60 3.48 -
P/RPS 1.27 0.30 0.41 0.62 1.81 0.20 0.27 180.46%
P/EPS 64.74 21.09 40.52 166.67 -1,415.15 4.79 6.20 377.05%
EY 1.54 4.74 2.47 0.60 -0.07 20.87 16.12 -79.07%
DY 0.00 2.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.08 1.19 1.29 1.95 0.74 0.75 23.52%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 27/02/13 21/11/12 16/08/12 17/05/12 27/02/12 15/11/11 -
Price 1.33 1.21 1.35 1.56 1.59 4.38 3.89 -
P/RPS 1.37 0.28 0.40 0.65 0.62 0.25 0.30 174.99%
P/EPS 70.00 19.93 39.36 173.33 -481.82 5.83 6.93 366.62%
EY 1.43 5.02 2.54 0.58 -0.21 17.15 14.42 -78.54%
DY 0.00 2.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.02 1.15 1.34 0.66 0.90 0.83 22.09%

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