[MFLOUR] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
10-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2.6%
YoY- 121.46%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,195,873 1,185,889 1,198,778 1,177,621 1,158,824 1,101,208 1,031,183 10.39%
PBT 60,837 52,948 80,715 99,727 95,344 87,273 63,985 -3.31%
Tax -14,376 -13,218 -18,804 -19,888 -17,520 -16,293 -10,676 21.96%
NP 46,461 39,730 61,911 79,839 77,824 70,980 53,309 -8.76%
-
NP to SH 42,426 38,045 57,971 72,164 70,334 62,800 46,591 -6.05%
-
Tax Rate 23.63% 24.96% 23.30% 19.94% 18.38% 18.67% 16.69% -
Total Cost 1,149,412 1,146,159 1,136,867 1,097,782 1,081,000 1,030,228 977,874 11.38%
-
Net Worth 390,712 394,186 388,571 386,511 360,563 366,042 346,692 8.30%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 21,528 21,528 21,528 21,533 21,533 21,533 21,533 -0.01%
Div Payout % 50.74% 56.59% 37.14% 29.84% 30.62% 34.29% 46.22% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 390,712 394,186 388,571 386,511 360,563 366,042 346,692 8.30%
NOSH 107,634 107,701 107,637 107,663 107,631 107,659 107,668 -0.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.89% 3.35% 5.16% 6.78% 6.72% 6.45% 5.17% -
ROE 10.86% 9.65% 14.92% 18.67% 19.51% 17.16% 13.44% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,111.05 1,101.09 1,113.72 1,093.80 1,076.66 1,022.86 957.74 10.41%
EPS 39.42 35.32 53.86 67.03 65.35 58.33 43.27 -6.02%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 3.63 3.66 3.61 3.59 3.35 3.40 3.22 8.32%
Adjusted Per Share Value based on latest NOSH - 107,663
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 96.51 95.70 96.74 95.03 93.52 88.87 83.22 10.39%
EPS 3.42 3.07 4.68 5.82 5.68 5.07 3.76 -6.12%
DPS 1.74 1.74 1.74 1.74 1.74 1.74 1.74 0.00%
NAPS 0.3153 0.3181 0.3136 0.3119 0.291 0.2954 0.2798 8.29%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.51 1.33 1.38 1.50 1.54 1.48 1.38 -
P/RPS 0.14 0.12 0.12 0.14 0.14 0.14 0.14 0.00%
P/EPS 3.83 3.77 2.56 2.24 2.36 2.54 3.19 12.97%
EY 26.10 26.56 39.03 44.68 42.43 39.41 31.36 -11.53%
DY 13.25 15.04 14.49 13.33 12.99 13.51 14.49 -5.79%
P/NAPS 0.42 0.36 0.38 0.42 0.46 0.44 0.43 -1.55%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 27/05/09 25/02/09 10/11/08 07/08/08 14/05/08 28/02/08 -
Price 1.54 1.45 1.33 1.33 1.52 1.51 1.59 -
P/RPS 0.14 0.13 0.12 0.12 0.14 0.15 0.17 -12.15%
P/EPS 3.91 4.10 2.47 1.98 2.33 2.59 3.67 4.31%
EY 25.60 24.36 40.49 50.40 42.99 38.63 27.22 -4.01%
DY 12.99 13.79 15.04 15.04 13.16 13.25 12.58 2.16%
P/NAPS 0.42 0.40 0.37 0.37 0.45 0.44 0.49 -9.77%

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