[MFLOUR] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 131.1%
YoY- 186.72%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,143,182 579,379 2,306,038 1,673,150 1,066,418 521,258 2,028,475 -31.84%
PBT 49,657 30,794 93,908 68,581 32,204 18,646 51,183 -2.00%
Tax -7,338 -3,872 -13,732 -14,326 -6,968 -4,593 -13,547 -33.62%
NP 42,319 26,922 80,176 54,255 25,236 14,053 37,636 8.15%
-
NP to SH 36,700 23,135 66,978 43,891 18,992 10,218 28,511 18.38%
-
Tax Rate 14.78% 12.57% 14.62% 20.89% 21.64% 24.63% 26.47% -
Total Cost 1,100,863 552,457 2,225,862 1,618,895 1,041,182 507,205 1,990,839 -32.70%
-
Net Worth 699,560 694,049 667,626 667,789 656,380 639,969 558,947 16.18%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 16,143 - 64,609 48,468 16,140 - 14,091 9.51%
Div Payout % 43.99% - 96.46% 110.43% 84.99% - 49.42% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 699,560 694,049 667,626 667,789 656,380 639,969 558,947 16.18%
NOSH 538,123 538,023 538,408 538,539 538,017 537,789 469,703 9.51%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.70% 4.65% 3.48% 3.24% 2.37% 2.70% 1.86% -
ROE 5.25% 3.33% 10.03% 6.57% 2.89% 1.60% 5.10% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 212.44 107.69 428.31 310.68 198.21 96.93 431.86 -37.76%
EPS 6.82 4.30 12.44 8.15 3.53 1.90 6.07 8.09%
DPS 3.00 0.00 12.00 9.00 3.00 0.00 3.00 0.00%
NAPS 1.30 1.29 1.24 1.24 1.22 1.19 1.19 6.08%
Adjusted Per Share Value based on latest NOSH - 537,775
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 92.26 46.76 186.10 135.02 86.06 42.07 163.70 -31.84%
EPS 2.96 1.87 5.41 3.54 1.53 0.82 2.30 18.37%
DPS 1.30 0.00 5.21 3.91 1.30 0.00 1.14 9.17%
NAPS 0.5645 0.5601 0.5388 0.5389 0.5297 0.5165 0.4511 16.17%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.59 1.54 1.52 1.36 1.29 1.23 1.28 -
P/RPS 0.75 1.43 0.35 0.44 0.65 1.27 0.30 84.51%
P/EPS 23.31 35.81 12.22 16.69 36.54 64.74 21.09 6.91%
EY 4.29 2.79 8.18 5.99 2.74 1.54 4.74 -6.45%
DY 1.89 0.00 7.89 6.62 2.33 0.00 2.34 -13.30%
P/NAPS 1.22 1.19 1.23 1.10 1.06 1.03 1.08 8.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 14/05/14 26/02/14 20/11/13 21/08/13 16/05/13 27/02/13 -
Price 1.98 1.55 1.63 1.32 1.27 1.33 1.21 -
P/RPS 0.93 1.44 0.38 0.42 0.64 1.37 0.28 123.10%
P/EPS 29.03 36.05 13.10 16.20 35.98 70.00 19.93 28.58%
EY 3.44 2.77 7.63 6.17 2.78 1.43 5.02 -22.32%
DY 1.52 0.00 7.36 6.82 2.36 0.00 2.48 -27.91%
P/NAPS 1.52 1.20 1.31 1.06 1.04 1.12 1.02 30.56%

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