[MFLOUR] YoY Annualized Quarter 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- -8.03%
YoY- 72.71%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 2,132,836 1,936,824 1,850,646 1,344,024 1,138,324 1,144,134 888,852 15.69%
PBT 64,408 16,268 125,480 96,756 57,590 97,346 34,628 10.88%
Tax -13,936 -7,620 -26,000 -19,544 -14,656 -23,512 -9,824 5.99%
NP 50,472 8,648 99,480 77,212 42,934 73,834 24,804 12.55%
-
NP to SH 37,984 7,228 89,870 65,370 37,850 68,940 21,454 9.97%
-
Tax Rate 21.64% 46.84% 20.72% 20.20% 25.45% 24.15% 28.37% -
Total Cost 2,082,364 1,928,176 1,751,166 1,266,812 1,095,390 1,070,300 864,048 15.77%
-
Net Worth 656,380 465,804 480,139 426,326 390,772 360,632 316,063 12.94%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 32,281 - - - - - - -
Div Payout % 84.99% - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 656,380 465,804 480,139 426,326 390,772 360,632 316,063 12.94%
NOSH 538,017 401,555 107,654 107,658 107,650 107,651 106,418 30.97%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.37% 0.45% 5.38% 5.74% 3.77% 6.45% 2.79% -
ROE 5.79% 1.55% 18.72% 15.33% 9.69% 19.12% 6.79% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 396.43 482.33 1,719.06 1,248.42 1,057.42 1,062.81 835.24 -11.66%
EPS 7.06 1.80 83.48 60.72 35.16 64.04 20.16 -16.03%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.16 4.46 3.96 3.63 3.35 2.97 -13.76%
Adjusted Per Share Value based on latest NOSH - 107,619
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 172.12 156.30 149.35 108.46 91.86 92.33 71.73 15.69%
EPS 3.07 0.58 7.25 5.28 3.05 5.56 1.73 10.02%
DPS 2.61 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5297 0.3759 0.3875 0.344 0.3154 0.291 0.2551 12.93%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.29 1.50 4.12 1.93 1.51 1.54 1.40 -
P/RPS 0.33 0.31 0.24 0.15 0.14 0.14 0.17 11.67%
P/EPS 18.27 83.33 4.94 3.18 4.29 2.40 6.94 17.48%
EY 5.47 1.20 20.26 31.46 23.28 41.58 14.40 -14.88%
DY 4.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.29 0.92 0.49 0.42 0.46 0.47 14.50%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 16/08/12 23/08/11 17/08/10 24/08/09 07/08/08 08/08/07 -
Price 1.27 1.56 3.74 2.07 1.54 1.52 1.51 -
P/RPS 0.32 0.32 0.22 0.17 0.15 0.14 0.18 10.05%
P/EPS 17.99 86.67 4.48 3.41 4.38 2.37 7.49 15.70%
EY 5.56 1.15 22.32 29.33 22.83 42.13 13.35 -13.57%
DY 4.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.34 0.84 0.52 0.42 0.45 0.51 12.59%

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