[MFLOUR] QoQ 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- 183.78%
YoY- 112.92%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 563,803 579,379 632,888 606,732 545,160 521,258 521,233 5.38%
PBT 18,863 30,794 25,327 36,377 13,558 18,646 25,602 -18.47%
Tax -3,466 -3,872 594 -7,358 -2,375 -4,593 -7,138 -38.30%
NP 15,397 26,922 25,921 29,019 11,183 14,053 18,464 -11.43%
-
NP to SH 13,565 23,135 23,087 24,899 8,774 10,218 13,203 1.82%
-
Tax Rate 18.37% 12.57% -2.35% 20.23% 17.52% 24.63% 27.88% -
Total Cost 548,406 552,457 606,967 577,713 533,977 507,205 502,769 5.98%
-
Net Worth 699,781 694,049 667,316 666,841 656,704 639,969 641,288 6.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 16,148 - 32,289 32,266 16,148 - 16,166 -0.07%
Div Payout % 119.05% - 139.86% 129.59% 184.05% - 122.45% -
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 699,781 694,049 667,316 666,841 656,704 639,969 641,288 6.00%
NOSH 538,293 538,023 538,158 537,775 538,282 537,789 538,897 -0.07%
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 2.73% 4.65% 4.10% 4.78% 2.05% 2.70% 3.54% -
ROE 1.94% 3.33% 3.46% 3.73% 1.34% 1.60% 2.06% -
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 104.74 107.69 117.60 112.82 101.28 96.93 96.72 5.46%
EPS 2.52 4.30 4.29 4.63 1.63 1.90 2.45 1.90%
DPS 3.00 0.00 6.00 6.00 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 45.50 46.76 51.07 48.96 43.99 42.07 42.06 5.39%
EPS 1.09 1.87 1.86 2.01 0.71 0.82 1.07 1.24%
DPS 1.30 0.00 2.61 2.60 1.30 0.00 1.30 0.00%
NAPS 0.5647 0.5601 0.5385 0.5381 0.53 0.5165 0.5175 6.00%
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 1.52 1.43 1.29 1.21 1.27 1.27 1.32 9.89%
P/EPS 63.10 35.81 35.43 29.37 79.14 64.74 52.24 13.45%
EY 1.58 2.79 2.82 3.40 1.26 1.54 1.91 -11.90%
DY 1.89 0.00 3.95 4.41 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 1.89 1.44 1.39 1.17 1.25 1.37 1.25 31.83%
P/EPS 78.57 36.05 38.00 28.51 77.91 70.00 49.39 36.38%
EY 1.27 2.77 2.63 3.51 1.28 1.43 2.02 -26.67%
DY 1.52 0.00 3.68 4.55 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