[MFLOUR] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
14-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 0.21%
YoY- 126.41%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 574,142 569,251 563,803 579,379 632,888 606,732 545,160 3.50%
PBT 1,316 32,756 18,863 30,794 25,327 36,377 13,558 -78.78%
Tax 6,914 -3,811 -3,466 -3,872 594 -7,358 -2,375 -
NP 8,230 28,945 15,397 26,922 25,921 29,019 11,183 -18.44%
-
NP to SH 4,644 26,434 13,565 23,135 23,087 24,899 8,774 -34.49%
-
Tax Rate -525.38% 11.63% 18.37% 12.57% -2.35% 20.23% 17.52% -
Total Cost 565,912 540,306 548,406 552,457 606,967 577,713 533,977 3.93%
-
Net Worth 734,399 716,033 699,781 694,049 667,316 666,841 656,704 7.71%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 18,899 - 16,148 - 32,289 32,266 16,148 11.02%
Div Payout % 406.98% - 119.05% - 139.86% 129.59% 184.05% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 734,399 716,033 699,781 694,049 667,316 666,841 656,704 7.71%
NOSH 539,999 538,370 538,293 538,023 538,158 537,775 538,282 0.21%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.43% 5.08% 2.73% 4.65% 4.10% 4.78% 2.05% -
ROE 0.63% 3.69% 1.94% 3.33% 3.46% 3.73% 1.34% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 106.32 105.74 104.74 107.69 117.60 112.82 101.28 3.28%
EPS 0.86 4.91 2.52 4.30 4.29 4.63 1.63 -34.62%
DPS 3.50 0.00 3.00 0.00 6.00 6.00 3.00 10.79%
NAPS 1.36 1.33 1.30 1.29 1.24 1.24 1.22 7.48%
Adjusted Per Share Value based on latest NOSH - 538,023
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 46.33 45.94 45.50 46.76 51.07 48.96 43.99 3.50%
EPS 0.37 2.13 1.09 1.87 1.86 2.01 0.71 -35.16%
DPS 1.53 0.00 1.30 0.00 2.61 2.60 1.30 11.43%
NAPS 0.5927 0.5778 0.5647 0.5601 0.5385 0.5381 0.53 7.71%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.55 1.95 1.59 1.54 1.52 1.36 1.29 -
P/RPS 1.46 1.84 1.52 1.43 1.29 1.21 1.27 9.71%
P/EPS 180.23 39.71 63.10 35.81 35.43 29.37 79.14 72.83%
EY 0.55 2.52 1.58 2.79 2.82 3.40 1.26 -42.36%
DY 2.26 0.00 1.89 0.00 3.95 4.41 2.33 -2.00%
P/NAPS 1.14 1.47 1.22 1.19 1.23 1.10 1.06 4.95%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 23/02/15 05/11/14 25/08/14 14/05/14 26/02/14 20/11/13 21/08/13 -
Price 1.64 1.86 1.98 1.55 1.63 1.32 1.27 -
P/RPS 1.54 1.76 1.89 1.44 1.39 1.17 1.25 14.87%
P/EPS 190.70 37.88 78.57 36.05 38.00 28.51 77.91 81.32%
EY 0.52 2.64 1.27 2.77 2.63 3.51 1.28 -45.05%
DY 2.13 0.00 1.52 0.00 3.68 4.55 2.36 -6.59%
P/NAPS 1.21 1.40 1.52 1.20 1.31 1.06 1.04 10.58%

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