[MFLOUR] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 4.67%
YoY- 67.66%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 519,413 473,679 466,314 459,009 459,318 423,761 342,721 31.84%
PBT 20,598 20,273 22,766 39,974 46,310 33,205 21,056 -1.45%
Tax 4,047 -2,460 -5,183 -7,817 -12,215 -5,580 -3,721 -
NP 24,645 17,813 17,583 32,157 34,095 27,625 17,335 26.35%
-
NP to SH 20,487 15,451 15,144 29,791 28,462 24,036 14,916 23.49%
-
Tax Rate -19.65% 12.13% 22.77% 19.56% 26.38% 16.80% 17.67% -
Total Cost 494,768 455,866 448,731 426,852 425,223 396,136 325,386 32.13%
-
Net Worth 522,133 502,830 480,044 479,110 469,343 441,323 426,171 14.45%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 522,133 502,830 480,044 479,110 469,343 441,323 426,171 14.45%
NOSH 107,656 107,672 107,633 107,665 107,647 107,639 107,619 0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.74% 3.76% 3.77% 7.01% 7.42% 6.52% 5.06% -
ROE 3.92% 3.07% 3.15% 6.22% 6.06% 5.45% 3.50% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 482.47 439.93 433.24 426.33 426.69 393.68 318.46 31.80%
EPS 19.03 14.35 14.07 27.67 26.44 22.33 13.86 23.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.85 4.67 4.46 4.45 4.36 4.10 3.96 14.42%
Adjusted Per Share Value based on latest NOSH - 107,665
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 41.92 38.23 37.63 37.04 37.07 34.20 27.66 31.84%
EPS 1.65 1.25 1.22 2.40 2.30 1.94 1.20 23.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4214 0.4058 0.3874 0.3866 0.3788 0.3561 0.3439 14.46%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.60 3.48 4.12 2.72 2.23 2.03 1.93 -
P/RPS 0.75 0.79 0.95 0.64 0.52 0.52 0.61 14.72%
P/EPS 18.92 24.25 29.28 9.83 8.43 9.09 13.92 22.63%
EY 5.29 4.12 3.42 10.17 11.86 11.00 7.18 -18.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.92 0.61 0.51 0.50 0.49 31.53%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 15/11/11 23/08/11 24/05/11 17/02/11 08/11/10 17/08/10 -
Price 4.38 3.89 3.74 3.22 2.47 2.19 2.07 -
P/RPS 0.91 0.88 0.86 0.76 0.58 0.56 0.65 25.06%
P/EPS 23.02 27.11 26.58 11.64 9.34 9.81 14.94 33.29%
EY 4.34 3.69 3.76 8.59 10.70 10.20 6.70 -25.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.83 0.84 0.72 0.57 0.53 0.52 44.00%

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