[MFLOUR] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 12.9%
YoY- -35.55%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 606,732 545,160 521,258 521,233 538,830 501,349 467,063 19.03%
PBT 36,377 13,558 18,646 25,602 17,447 8,058 76 5996.00%
Tax -7,358 -2,375 -4,593 -7,138 -2,599 -1,684 -2,126 128.63%
NP 29,019 11,183 14,053 18,464 14,848 6,374 -2,050 -
-
NP to SH 24,899 8,774 10,218 13,203 11,694 4,212 -598 -
-
Tax Rate 20.23% 17.52% 24.63% 27.88% 14.90% 20.90% 2,797.37% -
Total Cost 577,713 533,977 507,205 502,769 523,982 494,975 469,113 14.87%
-
Net Worth 666,841 656,704 639,969 641,288 630,505 555,218 434,909 32.93%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 32,266 16,148 - 16,166 - - - -
Div Payout % 129.59% 184.05% - 122.45% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 666,841 656,704 639,969 641,288 630,505 555,218 434,909 32.93%
NOSH 537,775 538,282 537,789 538,897 538,893 478,636 181,212 106.37%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.78% 2.05% 2.70% 3.54% 2.76% 1.27% -0.44% -
ROE 3.73% 1.34% 1.60% 2.06% 1.85% 0.76% -0.14% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 112.82 101.28 96.93 96.72 99.99 104.75 257.74 -42.32%
EPS 4.63 1.63 1.90 2.45 2.17 0.88 -0.33 -
DPS 6.00 3.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.24 1.22 1.19 1.19 1.17 1.16 2.40 -35.58%
Adjusted Per Share Value based on latest NOSH - 538,897
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.96 43.99 42.07 42.06 43.48 40.46 37.69 19.03%
EPS 2.01 0.71 0.82 1.07 0.94 0.34 -0.05 -
DPS 2.60 1.30 0.00 1.30 0.00 0.00 0.00 -
NAPS 0.5381 0.53 0.5165 0.5175 0.5088 0.4481 0.351 32.92%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.36 1.29 1.23 1.28 1.39 1.50 4.67 -
P/RPS 1.21 1.27 1.27 1.32 1.39 1.43 1.81 -23.52%
P/EPS 29.37 79.14 64.74 52.24 64.06 170.45 -1,415.15 -
EY 3.40 1.26 1.54 1.91 1.56 0.59 -0.07 -
DY 4.41 2.33 0.00 2.34 0.00 0.00 0.00 -
P/NAPS 1.10 1.06 1.03 1.08 1.19 1.29 1.95 -31.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 21/08/13 16/05/13 27/02/13 21/11/12 16/08/12 17/05/12 -
Price 1.32 1.27 1.33 1.21 1.35 1.56 1.59 -
P/RPS 1.17 1.25 1.37 1.25 1.35 1.49 0.62 52.64%
P/EPS 28.51 77.91 70.00 49.39 62.21 177.27 -481.82 -
EY 3.51 1.28 1.43 2.02 1.61 0.56 -0.21 -
DY 4.55 2.36 0.00 2.48 0.00 0.00 0.00 -
P/NAPS 1.06 1.04 1.12 1.02 1.15 1.34 0.66 37.10%

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