[MFLOUR] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 54.07%
YoY- 186.72%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,519,129 2,266,437 2,283,244 2,230,866 2,009,656 1,865,336 1,461,030 9.49%
PBT 102,382 64,417 109,884 91,441 34,108 110,684 108,777 -1.00%
Tax -12,282 -16,132 -14,865 -19,101 -8,545 -20,613 -20,469 -8.15%
NP 90,100 48,285 95,018 72,340 25,562 90,070 88,308 0.33%
-
NP to SH 82,806 37,936 84,178 58,521 20,410 80,514 75,628 1.52%
-
Tax Rate 12.00% 25.04% 13.53% 20.89% 25.05% 18.62% 18.82% -
Total Cost 2,429,029 2,218,152 2,188,225 2,158,526 1,984,093 1,775,265 1,372,722 9.96%
-
Net Worth 797,628 769,118 715,841 667,789 522,167 502,678 441,366 10.35%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 22,003 14,342 21,529 64,624 - - - -
Div Payout % 26.57% 37.81% 25.58% 110.43% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 797,628 769,118 715,841 667,789 522,167 502,678 441,366 10.35%
NOSH 550,088 537,844 538,226 538,539 446,297 107,639 107,650 31.20%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.58% 2.13% 4.16% 3.24% 1.27% 4.83% 6.04% -
ROE 10.38% 4.93% 11.76% 8.76% 3.91% 16.02% 17.13% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 457.95 421.39 424.22 414.24 450.30 1,732.94 1,357.20 -16.54%
EPS 15.05 7.05 15.64 10.87 4.57 74.80 70.25 -22.62%
DPS 4.00 2.67 4.00 12.00 0.00 0.00 0.00 -
NAPS 1.45 1.43 1.33 1.24 1.17 4.67 4.10 -15.89%
Adjusted Per Share Value based on latest NOSH - 537,775
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 203.29 182.90 184.26 180.03 162.18 150.53 117.91 9.49%
EPS 6.68 3.06 6.79 4.72 1.65 6.50 6.10 1.52%
DPS 1.78 1.16 1.74 5.22 0.00 0.00 0.00 -
NAPS 0.6437 0.6207 0.5777 0.5389 0.4214 0.4057 0.3562 10.35%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.49 1.31 1.95 1.36 1.39 3.48 2.03 -
P/RPS 0.33 0.31 0.46 0.33 0.31 0.20 0.15 14.02%
P/EPS 9.90 18.57 12.47 12.52 30.39 4.65 2.89 22.75%
EY 10.10 5.38 8.02 7.99 3.29 21.49 34.61 -18.54%
DY 2.68 2.04 2.05 8.82 0.00 0.00 0.00 -
P/NAPS 1.03 0.92 1.47 1.10 1.19 0.75 0.50 12.78%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 26/11/15 05/11/14 20/11/13 21/11/12 15/11/11 08/11/10 -
Price 1.53 1.33 1.86 1.32 1.35 3.89 2.19 -
P/RPS 0.33 0.32 0.44 0.32 0.30 0.22 0.16 12.81%
P/EPS 10.16 18.86 11.89 12.15 29.52 5.20 3.12 21.72%
EY 9.84 5.30 8.41 8.23 3.39 19.23 32.08 -17.86%
DY 2.61 2.01 2.15 9.09 0.00 0.00 0.00 -
P/NAPS 1.06 0.93 1.40 1.06 1.15 0.83 0.53 12.23%

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