[MFLOUR] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -20.68%
YoY- 93.24%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 2,360,202 2,549,894 2,183,242 2,286,364 2,132,836 1,936,824 1,850,646 4.13%
PBT 110,536 122,960 54,718 99,314 64,408 16,268 125,480 -2.08%
Tax -24,398 -15,542 -12,976 -14,676 -13,936 -7,620 -26,000 -1.05%
NP 86,138 107,418 41,742 84,638 50,472 8,648 99,480 -2.36%
-
NP to SH 82,118 96,554 36,198 73,400 37,984 7,228 89,870 -1.49%
-
Tax Rate 22.07% 12.64% 23.71% 14.78% 21.64% 46.84% 20.72% -
Total Cost 2,274,064 2,442,476 2,141,500 2,201,726 2,082,364 1,928,176 1,751,166 4.44%
-
Net Worth 841,911 792,689 743,351 699,560 656,380 465,804 480,139 9.80%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 33,016 33,028 21,546 32,287 32,281 - - -
Div Payout % 40.21% 34.21% 59.52% 43.99% 84.99% - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 841,911 792,689 743,351 699,560 656,380 465,804 480,139 9.80%
NOSH 550,285 550,478 538,660 538,123 538,017 401,555 107,654 31.21%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.65% 4.21% 1.91% 3.70% 2.37% 0.45% 5.38% -
ROE 9.75% 12.18% 4.87% 10.49% 5.79% 1.55% 18.72% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 428.92 463.21 405.31 424.88 396.43 482.33 1,719.06 -20.63%
EPS 14.92 17.54 6.72 13.64 7.06 1.80 83.48 -24.92%
DPS 6.00 6.00 4.00 6.00 6.00 0.00 0.00 -
NAPS 1.53 1.44 1.38 1.30 1.22 1.16 4.46 -16.31%
Adjusted Per Share Value based on latest NOSH - 538,293
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 190.47 205.78 176.19 184.51 172.12 156.30 149.35 4.13%
EPS 6.63 7.79 2.92 5.92 3.07 0.58 7.25 -1.47%
DPS 2.66 2.67 1.74 2.61 2.61 0.00 0.00 -
NAPS 0.6794 0.6397 0.5999 0.5645 0.5297 0.3759 0.3875 9.80%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.45 1.28 1.36 1.59 1.29 1.50 4.12 -
P/RPS 0.57 0.28 0.34 0.37 0.33 0.31 0.24 15.49%
P/EPS 16.42 7.30 20.24 11.66 18.27 83.33 4.94 22.14%
EY 6.09 13.70 4.94 8.58 5.47 1.20 20.26 -18.13%
DY 2.45 4.69 2.94 3.77 4.65 0.00 0.00 -
P/NAPS 1.60 0.89 0.99 1.22 1.06 1.29 0.92 9.65%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 05/09/17 17/08/16 06/08/15 25/08/14 21/08/13 16/08/12 23/08/11 -
Price 2.09 1.62 1.30 1.98 1.27 1.56 3.74 -
P/RPS 0.49 0.35 0.32 0.47 0.32 0.32 0.22 14.26%
P/EPS 14.00 9.24 19.35 14.52 17.99 86.67 4.48 20.89%
EY 7.14 10.83 5.17 6.89 5.56 1.15 22.32 -17.28%
DY 2.87 3.70 3.08 3.03 4.72 0.00 0.00 -
P/NAPS 1.37 1.13 0.94 1.52 1.04 1.34 0.84 8.48%

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