[MFLOUR] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 0.89%
YoY- 80.64%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,684,809 1,555,091 1,425,798 1,303,903 1,252,216 1,201,053 1,181,593 26.71%
PBT 140,545 127,893 109,187 111,617 111,067 92,034 73,089 54.69%
Tax -29,333 -27,567 -20,242 -22,197 -22,626 -19,753 -16,137 48.99%
NP 111,212 100,326 88,945 89,420 88,441 72,281 56,952 56.29%
-
NP to SH 96,846 84,824 76,045 76,639 75,963 62,879 51,574 52.26%
-
Tax Rate 20.87% 21.55% 18.54% 19.89% 20.37% 21.46% 22.08% -
Total Cost 1,573,597 1,454,765 1,336,853 1,214,483 1,163,775 1,128,772 1,124,641 25.12%
-
Net Worth 479,110 469,343 441,323 426,171 425,121 425,235 412,294 10.54%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 21,529 21,529 16,148 21,530 21,530 21,530 21,528 0.00%
Div Payout % 22.23% 25.38% 21.24% 28.09% 28.34% 34.24% 41.74% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 479,110 469,343 441,323 426,171 425,121 425,235 412,294 10.54%
NOSH 107,665 107,647 107,639 107,619 107,625 107,654 107,648 0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.60% 6.45% 6.24% 6.86% 7.06% 6.02% 4.82% -
ROE 20.21% 18.07% 17.23% 17.98% 17.87% 14.79% 12.51% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,564.86 1,444.61 1,324.60 1,211.59 1,163.49 1,115.65 1,097.64 26.69%
EPS 89.95 78.80 70.65 71.21 70.58 58.41 47.91 52.24%
DPS 20.00 20.00 15.00 20.00 20.00 20.00 20.00 0.00%
NAPS 4.45 4.36 4.10 3.96 3.95 3.95 3.83 10.53%
Adjusted Per Share Value based on latest NOSH - 107,619
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 135.96 125.50 115.06 105.23 101.05 96.93 95.35 26.71%
EPS 7.82 6.85 6.14 6.18 6.13 5.07 4.16 52.37%
DPS 1.74 1.74 1.30 1.74 1.74 1.74 1.74 0.00%
NAPS 0.3866 0.3788 0.3561 0.3439 0.3431 0.3432 0.3327 10.53%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.72 2.23 2.03 1.93 1.95 1.62 1.57 -
P/RPS 0.17 0.15 0.15 0.16 0.17 0.15 0.14 13.83%
P/EPS 3.02 2.83 2.87 2.71 2.76 2.77 3.28 -5.36%
EY 33.07 35.34 34.80 36.90 36.20 36.05 30.52 5.50%
DY 7.35 8.97 7.39 10.36 10.26 12.35 12.74 -30.72%
P/NAPS 0.61 0.51 0.50 0.49 0.49 0.41 0.41 30.35%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 17/02/11 08/11/10 17/08/10 25/05/10 19/02/10 09/11/09 -
Price 3.22 2.47 2.19 2.07 1.92 1.63 1.53 -
P/RPS 0.21 0.17 0.17 0.17 0.17 0.15 0.14 31.06%
P/EPS 3.58 3.13 3.10 2.91 2.72 2.79 3.19 8.00%
EY 27.94 31.90 32.26 34.40 36.76 35.83 31.31 -7.31%
DY 6.21 8.10 6.85 9.66 10.42 12.27 13.07 -39.13%
P/NAPS 0.72 0.57 0.53 0.52 0.49 0.41 0.40 48.02%

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