[MFLOUR] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 32.59%
YoY- -28.02%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 538,830 501,349 467,063 519,413 473,679 466,314 459,009 11.24%
PBT 17,447 8,058 76 20,598 20,273 22,766 39,974 -42.37%
Tax -2,599 -1,684 -2,126 4,047 -2,460 -5,183 -7,817 -51.91%
NP 14,848 6,374 -2,050 24,645 17,813 17,583 32,157 -40.17%
-
NP to SH 11,694 4,212 -598 20,487 15,451 15,144 29,791 -46.29%
-
Tax Rate 14.90% 20.90% 2,797.37% -19.65% 12.13% 22.77% 19.56% -
Total Cost 523,982 494,975 469,113 494,768 455,866 448,731 426,852 14.60%
-
Net Worth 630,505 555,218 434,909 522,133 502,830 480,044 479,110 20.02%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 630,505 555,218 434,909 522,133 502,830 480,044 479,110 20.02%
NOSH 538,893 478,636 181,212 107,656 107,672 107,633 107,665 191.75%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.76% 1.27% -0.44% 4.74% 3.76% 3.77% 7.01% -
ROE 1.85% 0.76% -0.14% 3.92% 3.07% 3.15% 6.22% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 99.99 104.75 257.74 482.47 439.93 433.24 426.33 -61.86%
EPS 2.17 0.88 -0.33 19.03 14.35 14.07 27.67 -81.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 2.40 4.85 4.67 4.46 4.45 -58.85%
Adjusted Per Share Value based on latest NOSH - 107,656
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 43.48 40.46 37.69 41.92 38.23 37.63 37.04 11.24%
EPS 0.94 0.34 -0.05 1.65 1.25 1.22 2.40 -46.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5088 0.4481 0.351 0.4214 0.4058 0.3874 0.3866 20.03%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.39 1.50 4.67 3.60 3.48 4.12 2.72 -
P/RPS 1.39 1.43 1.81 0.75 0.79 0.95 0.64 67.47%
P/EPS 64.06 170.45 -1,415.15 18.92 24.25 29.28 9.83 247.70%
EY 1.56 0.59 -0.07 5.29 4.12 3.42 10.17 -71.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.29 1.95 0.74 0.75 0.92 0.61 55.93%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 16/08/12 17/05/12 27/02/12 15/11/11 23/08/11 24/05/11 -
Price 1.35 1.56 1.59 4.38 3.89 3.74 3.22 -
P/RPS 1.35 1.49 0.62 0.91 0.88 0.86 0.76 46.51%
P/EPS 62.21 177.27 -481.82 23.02 27.11 26.58 11.64 204.75%
EY 1.61 0.56 -0.21 4.34 3.69 3.76 8.59 -67.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.34 0.66 0.90 0.83 0.84 0.72 36.52%

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