[MFLOUR] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 72.96%
YoY- 59.09%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 342,721 329,291 330,025 301,866 291,034 278,128 310,565 6.80%
PBT 21,056 27,322 27,604 35,635 20,506 8,289 8,659 81.12%
Tax -3,721 -6,051 -4,890 -7,535 -4,150 -3,178 -1,274 104.72%
NP 17,335 21,271 22,714 28,100 16,356 5,111 7,385 76.89%
-
NP to SH 14,916 17,769 19,324 24,630 14,240 4,685 8,019 51.41%
-
Tax Rate 17.67% 22.15% 17.71% 21.14% 20.24% 38.34% 14.71% -
Total Cost 325,386 308,020 307,311 273,766 274,678 273,017 303,180 4.83%
-
Net Worth 426,171 425,121 425,235 412,294 390,712 394,186 388,571 6.36%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 16,148 5,382 - - 16,145 -
Div Payout % - - 83.57% 21.85% - - 201.34% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 426,171 425,121 425,235 412,294 390,712 394,186 388,571 6.36%
NOSH 107,619 107,625 107,654 107,648 107,634 107,701 107,637 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.06% 6.46% 6.88% 9.31% 5.62% 1.84% 2.38% -
ROE 3.50% 4.18% 4.54% 5.97% 3.64% 1.19% 2.06% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 318.46 305.96 306.56 280.42 270.39 258.24 288.53 6.82%
EPS 13.86 16.51 17.95 22.88 13.23 4.35 7.45 51.43%
DPS 0.00 0.00 15.00 5.00 0.00 0.00 15.00 -
NAPS 3.96 3.95 3.95 3.83 3.63 3.66 3.61 6.38%
Adjusted Per Share Value based on latest NOSH - 107,648
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 27.66 26.57 26.63 24.36 23.49 22.44 25.06 6.82%
EPS 1.20 1.43 1.56 1.99 1.15 0.38 0.65 50.66%
DPS 0.00 0.00 1.30 0.43 0.00 0.00 1.30 -
NAPS 0.3439 0.3431 0.3432 0.3327 0.3153 0.3181 0.3136 6.35%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.93 1.95 1.62 1.57 1.51 1.33 1.38 -
P/RPS 0.61 0.64 0.53 0.56 0.56 0.52 0.48 17.37%
P/EPS 13.92 11.81 9.03 6.86 11.41 30.57 18.52 -17.37%
EY 7.18 8.47 11.08 14.57 8.76 3.27 5.40 20.98%
DY 0.00 0.00 9.26 3.18 0.00 0.00 10.87 -
P/NAPS 0.49 0.49 0.41 0.41 0.42 0.36 0.38 18.52%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 25/05/10 19/02/10 09/11/09 24/08/09 27/05/09 25/02/09 -
Price 2.07 1.92 1.63 1.53 1.54 1.45 1.33 -
P/RPS 0.65 0.63 0.53 0.55 0.57 0.56 0.46 26.00%
P/EPS 14.94 11.63 9.08 6.69 11.64 33.33 17.85 -11.21%
EY 6.70 8.60 11.01 14.95 8.59 3.00 5.60 12.73%
DY 0.00 0.00 9.20 3.27 0.00 0.00 11.28 -
P/NAPS 0.52 0.49 0.41 0.40 0.42 0.40 0.37 25.54%

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