[MFLOUR] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -0.78%
YoY- 47.45%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,808,402 1,684,809 1,555,091 1,425,798 1,303,903 1,252,216 1,201,053 31.46%
PBT 142,255 140,545 127,893 109,187 111,617 111,067 92,034 33.79%
Tax -30,795 -29,333 -27,567 -20,242 -22,197 -22,626 -19,753 34.56%
NP 111,460 111,212 100,326 88,945 89,420 88,441 72,281 33.57%
-
NP to SH 97,074 96,846 84,824 76,045 76,639 75,963 62,879 33.68%
-
Tax Rate 21.65% 20.87% 21.55% 18.54% 19.89% 20.37% 21.46% -
Total Cost 1,696,942 1,573,597 1,454,765 1,336,853 1,214,483 1,163,775 1,128,772 31.33%
-
Net Worth 430,533 479,110 469,343 441,323 426,171 425,121 425,235 0.83%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 21,529 21,529 21,529 16,148 21,530 21,530 21,530 -0.00%
Div Payout % 22.18% 22.23% 25.38% 21.24% 28.09% 28.34% 34.24% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 430,533 479,110 469,343 441,323 426,171 425,121 425,235 0.83%
NOSH 107,633 107,665 107,647 107,639 107,619 107,625 107,654 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.16% 6.60% 6.45% 6.24% 6.86% 7.06% 6.02% -
ROE 22.55% 20.21% 18.07% 17.23% 17.98% 17.87% 14.79% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,680.15 1,564.86 1,444.61 1,324.60 1,211.59 1,163.49 1,115.65 31.48%
EPS 90.19 89.95 78.80 70.65 71.21 70.58 58.41 33.69%
DPS 20.00 20.00 20.00 15.00 20.00 20.00 20.00 0.00%
NAPS 4.00 4.45 4.36 4.10 3.96 3.95 3.95 0.84%
Adjusted Per Share Value based on latest NOSH - 107,639
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 145.94 135.96 125.50 115.06 105.23 101.05 96.93 31.46%
EPS 7.83 7.82 6.85 6.14 6.18 6.13 5.07 33.71%
DPS 1.74 1.74 1.74 1.30 1.74 1.74 1.74 0.00%
NAPS 0.3474 0.3866 0.3788 0.3561 0.3439 0.3431 0.3432 0.81%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.12 2.72 2.23 2.03 1.93 1.95 1.62 -
P/RPS 0.25 0.17 0.15 0.15 0.16 0.17 0.15 40.70%
P/EPS 4.57 3.02 2.83 2.87 2.71 2.76 2.77 39.75%
EY 21.89 33.07 35.34 34.80 36.90 36.20 36.05 -28.35%
DY 4.85 7.35 8.97 7.39 10.36 10.26 12.35 -46.46%
P/NAPS 1.03 0.61 0.51 0.50 0.49 0.49 0.41 85.11%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 17/02/11 08/11/10 17/08/10 25/05/10 19/02/10 -
Price 3.74 3.22 2.47 2.19 2.07 1.92 1.63 -
P/RPS 0.22 0.21 0.17 0.17 0.17 0.17 0.15 29.17%
P/EPS 4.15 3.58 3.13 3.10 2.91 2.72 2.79 30.40%
EY 24.11 27.94 31.90 32.26 34.40 36.76 35.83 -23.26%
DY 5.35 6.21 8.10 6.85 9.66 10.42 12.27 -42.58%
P/NAPS 0.94 0.72 0.57 0.53 0.52 0.49 0.41 74.13%

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