[MFLOUR] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 50.18%
YoY- 35.47%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,399,002 925,323 459,009 1,555,091 1,095,773 672,012 329,291 162.08%
PBT 83,013 62,740 39,974 127,893 81,583 48,378 27,322 109.63%
Tax -15,460 -13,000 -7,817 -27,567 -15,352 -9,772 -6,051 86.78%
NP 67,553 49,740 32,157 100,326 66,231 38,606 21,271 115.90%
-
NP to SH 60,386 44,935 29,791 85,183 56,721 32,685 17,769 125.87%
-
Tax Rate 18.62% 20.72% 19.56% 21.55% 18.82% 20.20% 22.15% -
Total Cost 1,331,449 875,583 426,852 1,454,765 1,029,542 633,406 308,020 165.12%
-
Net Worth 502,678 480,139 479,110 469,351 441,366 426,326 425,121 11.80%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 502,678 480,139 479,110 469,351 441,366 426,326 425,121 11.80%
NOSH 107,639 107,654 107,665 107,649 107,650 107,658 107,625 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.83% 5.38% 7.01% 6.45% 6.04% 5.74% 6.46% -
ROE 12.01% 9.36% 6.22% 18.15% 12.85% 7.67% 4.18% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,299.71 859.53 426.33 1,444.59 1,017.90 624.21 305.96 162.06%
EPS 56.10 41.74 27.67 79.13 52.69 30.36 16.51 125.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.67 4.46 4.45 4.36 4.10 3.96 3.95 11.79%
Adjusted Per Share Value based on latest NOSH - 107,647
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 112.90 74.67 37.04 125.50 88.43 54.23 26.57 162.11%
EPS 4.87 3.63 2.40 6.87 4.58 2.64 1.43 126.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4057 0.3875 0.3866 0.3788 0.3562 0.344 0.3431 11.80%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.48 4.12 2.72 2.23 2.03 1.93 1.95 -
P/RPS 0.27 0.48 0.64 0.15 0.20 0.31 0.64 -43.72%
P/EPS 6.20 9.87 9.83 2.82 3.85 6.36 11.81 -34.89%
EY 16.12 10.13 10.17 35.48 25.96 15.73 8.47 53.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.92 0.61 0.51 0.50 0.49 0.49 32.77%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 23/08/11 24/05/11 17/02/11 08/11/10 17/08/10 25/05/10 -
Price 3.89 3.74 3.22 2.47 2.19 2.07 1.92 -
P/RPS 0.30 0.44 0.76 0.17 0.22 0.33 0.63 -38.99%
P/EPS 6.93 8.96 11.64 3.12 4.16 6.82 11.63 -29.16%
EY 14.42 11.16 8.59 32.04 24.06 14.67 8.60 41.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.84 0.72 0.57 0.53 0.52 0.49 42.05%

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