[MFLOUR] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -41.58%
YoY- -80.96%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 330,025 301,866 291,034 278,128 310,565 316,146 281,050 11.27%
PBT 27,604 35,635 20,506 8,289 8,659 23,383 12,617 68.28%
Tax -4,890 -7,535 -4,150 -3,178 -1,274 -5,774 -2,992 38.62%
NP 22,714 28,100 16,356 5,111 7,385 17,609 9,625 76.97%
-
NP to SH 19,324 24,630 14,240 4,685 8,019 15,482 9,859 56.42%
-
Tax Rate 17.71% 21.14% 20.24% 38.34% 14.71% 24.69% 23.71% -
Total Cost 307,311 273,766 274,678 273,017 303,180 298,537 271,425 8.60%
-
Net Worth 425,235 412,294 390,712 394,186 388,571 386,511 360,563 11.59%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 16,148 5,382 - - 16,145 5,383 - -
Div Payout % 83.57% 21.85% - - 201.34% 34.77% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 425,235 412,294 390,712 394,186 388,571 386,511 360,563 11.59%
NOSH 107,654 107,648 107,634 107,701 107,637 107,663 107,631 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.88% 9.31% 5.62% 1.84% 2.38% 5.57% 3.42% -
ROE 4.54% 5.97% 3.64% 1.19% 2.06% 4.01% 2.73% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 306.56 280.42 270.39 258.24 288.53 293.64 261.12 11.25%
EPS 17.95 22.88 13.23 4.35 7.45 14.38 9.16 56.40%
DPS 15.00 5.00 0.00 0.00 15.00 5.00 0.00 -
NAPS 3.95 3.83 3.63 3.66 3.61 3.59 3.35 11.57%
Adjusted Per Share Value based on latest NOSH - 107,701
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 26.63 24.36 23.49 22.44 25.06 25.51 22.68 11.26%
EPS 1.56 1.99 1.15 0.38 0.65 1.25 0.80 55.89%
DPS 1.30 0.43 0.00 0.00 1.30 0.43 0.00 -
NAPS 0.3432 0.3327 0.3153 0.3181 0.3136 0.3119 0.291 11.59%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.62 1.57 1.51 1.33 1.38 1.50 1.54 -
P/RPS 0.53 0.56 0.56 0.52 0.48 0.51 0.59 -6.88%
P/EPS 9.03 6.86 11.41 30.57 18.52 10.43 16.81 -33.84%
EY 11.08 14.57 8.76 3.27 5.40 9.59 5.95 51.19%
DY 9.26 3.18 0.00 0.00 10.87 3.33 0.00 -
P/NAPS 0.41 0.41 0.42 0.36 0.38 0.42 0.46 -7.36%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 19/02/10 09/11/09 24/08/09 27/05/09 25/02/09 10/11/08 07/08/08 -
Price 1.63 1.53 1.54 1.45 1.33 1.33 1.52 -
P/RPS 0.53 0.55 0.57 0.56 0.46 0.45 0.58 -5.81%
P/EPS 9.08 6.69 11.64 33.33 17.85 9.25 16.59 -33.01%
EY 11.01 14.95 8.59 3.00 5.60 10.81 6.03 49.22%
DY 9.20 3.27 0.00 0.00 11.28 3.76 0.00 -
P/NAPS 0.41 0.40 0.42 0.40 0.37 0.37 0.45 -6.00%

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