[MFLOUR] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 0.24%
YoY- 26.66%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,926,469 1,918,415 1,858,320 1,808,402 1,684,809 1,555,091 1,425,798 22.19%
PBT 63,713 103,611 129,323 142,255 140,545 127,893 109,187 -30.14%
Tax -5,722 -11,413 -27,675 -30,795 -29,333 -27,567 -20,242 -56.89%
NP 57,991 92,198 101,648 111,460 111,212 100,326 88,945 -24.79%
-
NP to SH 50,483 80,872 88,489 97,074 96,846 84,824 76,045 -23.88%
-
Tax Rate 8.98% 11.02% 21.40% 21.65% 20.87% 21.55% 18.54% -
Total Cost 1,868,478 1,826,217 1,756,672 1,696,942 1,573,597 1,454,765 1,336,853 24.98%
-
Net Worth 434,909 430,625 430,689 430,533 479,110 469,343 441,323 -0.97%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 66,746 66,746 21,529 21,529 21,529 21,529 16,148 157.33%
Div Payout % 132.22% 82.53% 24.33% 22.18% 22.23% 25.38% 21.24% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 434,909 430,625 430,689 430,533 479,110 469,343 441,323 -0.97%
NOSH 181,212 107,656 107,672 107,633 107,665 107,647 107,639 41.47%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.01% 4.81% 5.47% 6.16% 6.60% 6.45% 6.24% -
ROE 11.61% 18.78% 20.55% 22.55% 20.21% 18.07% 17.23% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,063.10 1,781.98 1,725.90 1,680.15 1,564.86 1,444.61 1,324.60 -13.62%
EPS 27.86 75.12 82.18 90.19 89.95 78.80 70.65 -46.19%
DPS 36.83 62.00 20.00 20.00 20.00 20.00 15.00 81.90%
NAPS 2.40 4.00 4.00 4.00 4.45 4.36 4.10 -30.00%
Adjusted Per Share Value based on latest NOSH - 107,633
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 155.47 154.82 149.97 145.94 135.96 125.50 115.06 22.19%
EPS 4.07 6.53 7.14 7.83 7.82 6.85 6.14 -23.95%
DPS 5.39 5.39 1.74 1.74 1.74 1.74 1.30 157.86%
NAPS 0.351 0.3475 0.3476 0.3474 0.3866 0.3788 0.3561 -0.95%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.67 3.60 3.48 4.12 2.72 2.23 2.03 -
P/RPS 0.44 0.20 0.20 0.25 0.17 0.15 0.15 104.78%
P/EPS 16.76 4.79 4.23 4.57 3.02 2.83 2.87 223.93%
EY 5.97 20.87 23.62 21.89 33.07 35.34 34.80 -69.09%
DY 7.89 17.22 5.75 4.85 7.35 8.97 7.39 4.45%
P/NAPS 1.95 0.90 0.87 1.03 0.61 0.51 0.50 147.56%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 27/02/12 15/11/11 23/08/11 24/05/11 17/02/11 08/11/10 -
Price 1.59 4.38 3.89 3.74 3.22 2.47 2.19 -
P/RPS 0.15 0.25 0.23 0.22 0.21 0.17 0.17 -7.99%
P/EPS 5.71 5.83 4.73 4.15 3.58 3.13 3.10 50.20%
EY 17.52 17.15 21.13 24.11 27.94 31.90 32.26 -33.41%
DY 23.17 14.16 5.14 5.35 6.21 8.10 6.85 125.16%
P/NAPS 0.66 1.10 0.97 0.94 0.72 0.57 0.53 15.73%

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