[MFLOUR] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 61.14%
YoY- -2.41%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 466,314 459,009 459,318 423,761 342,721 329,291 330,025 25.99%
PBT 22,766 39,974 46,310 33,205 21,056 27,322 27,604 -12.08%
Tax -5,183 -7,817 -12,215 -5,580 -3,721 -6,051 -4,890 3.96%
NP 17,583 32,157 34,095 27,625 17,335 21,271 22,714 -15.73%
-
NP to SH 15,144 29,791 28,462 24,036 14,916 17,769 19,324 -15.03%
-
Tax Rate 22.77% 19.56% 26.38% 16.80% 17.67% 22.15% 17.71% -
Total Cost 448,731 426,852 425,223 396,136 325,386 308,020 307,311 28.79%
-
Net Worth 480,044 479,110 469,343 441,323 426,171 425,121 425,235 8.44%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 16,148 -
Div Payout % - - - - - - 83.57% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 480,044 479,110 469,343 441,323 426,171 425,121 425,235 8.44%
NOSH 107,633 107,665 107,647 107,639 107,619 107,625 107,654 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.77% 7.01% 7.42% 6.52% 5.06% 6.46% 6.88% -
ROE 3.15% 6.22% 6.06% 5.45% 3.50% 4.18% 4.54% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 433.24 426.33 426.69 393.68 318.46 305.96 306.56 26.01%
EPS 14.07 27.67 26.44 22.33 13.86 16.51 17.95 -15.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 4.46 4.45 4.36 4.10 3.96 3.95 3.95 8.45%
Adjusted Per Share Value based on latest NOSH - 107,639
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 37.63 37.04 37.07 34.20 27.66 26.57 26.63 26.00%
EPS 1.22 2.40 2.30 1.94 1.20 1.43 1.56 -15.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
NAPS 0.3874 0.3866 0.3788 0.3561 0.3439 0.3431 0.3432 8.43%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.12 2.72 2.23 2.03 1.93 1.95 1.62 -
P/RPS 0.95 0.64 0.52 0.52 0.61 0.64 0.53 47.71%
P/EPS 29.28 9.83 8.43 9.09 13.92 11.81 9.03 119.54%
EY 3.42 10.17 11.86 11.00 7.18 8.47 11.08 -54.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.26 -
P/NAPS 0.92 0.61 0.51 0.50 0.49 0.49 0.41 71.65%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 17/02/11 08/11/10 17/08/10 25/05/10 19/02/10 -
Price 3.74 3.22 2.47 2.19 2.07 1.92 1.63 -
P/RPS 0.86 0.76 0.58 0.56 0.65 0.63 0.53 38.20%
P/EPS 26.58 11.64 9.34 9.81 14.94 11.63 9.08 105.03%
EY 3.76 8.59 10.70 10.20 6.70 8.60 11.01 -51.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.20 -
P/NAPS 0.84 0.72 0.57 0.53 0.52 0.49 0.41 61.52%

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