[MFLOUR] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
05-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 94.87%
YoY- 6.16%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 535,561 556,060 574,142 569,251 563,803 579,379 632,888 -10.56%
PBT 15,496 11,863 1,316 32,756 18,863 30,794 25,327 -27.99%
Tax -2,451 -4,037 6,914 -3,811 -3,466 -3,872 594 -
NP 13,045 7,826 8,230 28,945 15,397 26,922 25,921 -36.80%
-
NP to SH 12,701 5,398 4,644 26,434 13,565 23,135 23,087 -32.93%
-
Tax Rate 15.82% 34.03% -525.38% 11.63% 18.37% 12.57% -2.35% -
Total Cost 522,516 548,234 565,912 540,306 548,406 552,457 606,967 -9.53%
-
Net Worth 742,685 728,730 734,399 716,033 699,781 694,049 667,316 7.41%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 10,763 - 18,899 - 16,148 - 32,289 -52.02%
Div Payout % 84.75% - 406.98% - 119.05% - 139.86% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 742,685 728,730 734,399 716,033 699,781 694,049 667,316 7.41%
NOSH 538,177 539,800 539,999 538,370 538,293 538,023 538,158 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.44% 1.41% 1.43% 5.08% 2.73% 4.65% 4.10% -
ROE 1.71% 0.74% 0.63% 3.69% 1.94% 3.33% 3.46% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 99.51 103.01 106.32 105.74 104.74 107.69 117.60 -10.56%
EPS 2.36 1.00 0.86 4.91 2.52 4.30 4.29 -32.93%
DPS 2.00 0.00 3.50 0.00 3.00 0.00 6.00 -52.02%
NAPS 1.38 1.35 1.36 1.33 1.30 1.29 1.24 7.41%
Adjusted Per Share Value based on latest NOSH - 538,370
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 43.22 44.87 46.33 45.94 45.50 46.76 51.07 -10.55%
EPS 1.02 0.44 0.37 2.13 1.09 1.87 1.86 -33.07%
DPS 0.87 0.00 1.53 0.00 1.30 0.00 2.61 -52.02%
NAPS 0.5993 0.5881 0.5927 0.5778 0.5647 0.5601 0.5385 7.41%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.36 1.51 1.55 1.95 1.59 1.54 1.52 -
P/RPS 1.37 1.47 1.46 1.84 1.52 1.43 1.29 4.10%
P/EPS 57.63 151.00 180.23 39.71 63.10 35.81 35.43 38.43%
EY 1.74 0.66 0.55 2.52 1.58 2.79 2.82 -27.58%
DY 1.47 0.00 2.26 0.00 1.89 0.00 3.95 -48.35%
P/NAPS 0.99 1.12 1.14 1.47 1.22 1.19 1.23 -13.50%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 06/08/15 21/05/15 23/02/15 05/11/14 25/08/14 14/05/14 26/02/14 -
Price 1.30 1.50 1.64 1.86 1.98 1.55 1.63 -
P/RPS 1.31 1.46 1.54 1.76 1.89 1.44 1.39 -3.88%
P/EPS 55.08 150.00 190.70 37.88 78.57 36.05 38.00 28.16%
EY 1.82 0.67 0.52 2.64 1.27 2.77 2.63 -21.81%
DY 1.54 0.00 2.13 0.00 1.52 0.00 3.68 -44.14%
P/NAPS 0.94 1.11 1.21 1.40 1.52 1.20 1.31 -19.89%

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