[MFLOUR] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.28%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,028,475 1,918,415 1,555,091 1,201,053 1,198,778 1,031,183 794,226 16.89%
PBT 51,183 103,611 127,893 92,034 80,715 63,985 43,482 2.75%
Tax -13,547 -11,413 -27,567 -19,753 -18,804 -10,676 -10,606 4.15%
NP 37,636 92,198 100,326 72,281 61,911 53,309 32,876 2.27%
-
NP to SH 28,511 80,872 85,183 62,879 57,971 46,591 28,301 0.12%
-
Tax Rate 26.47% 11.02% 21.55% 21.46% 23.30% 16.69% 24.39% -
Total Cost 1,990,839 1,826,217 1,454,765 1,128,772 1,136,867 977,874 761,350 17.35%
-
Net Worth 558,947 522,067 469,351 425,221 388,626 344,563 296,231 11.15%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 14,091 - - 21,530 21,530 21,401 9,940 5.98%
Div Payout % 49.42% - - 34.24% 37.14% 45.93% 35.12% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 558,947 522,067 469,351 425,221 388,626 344,563 296,231 11.15%
NOSH 469,703 107,642 107,649 107,651 107,652 107,007 99,406 29.50%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.86% 4.81% 6.45% 6.02% 5.16% 5.17% 4.14% -
ROE 5.10% 15.49% 18.15% 14.79% 14.92% 13.52% 9.55% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 431.86 1,782.21 1,444.59 1,115.69 1,113.56 963.66 798.97 -9.73%
EPS 6.07 75.13 79.13 58.41 53.85 43.54 28.47 -22.69%
DPS 3.00 0.00 0.00 20.00 20.00 20.00 10.00 -18.16%
NAPS 1.19 4.85 4.36 3.95 3.61 3.22 2.98 -14.17%
Adjusted Per Share Value based on latest NOSH - 107,654
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 163.70 154.82 125.50 96.93 96.74 83.22 64.09 16.89%
EPS 2.30 6.53 6.87 5.07 4.68 3.76 2.28 0.14%
DPS 1.14 0.00 0.00 1.74 1.74 1.73 0.80 6.07%
NAPS 0.4511 0.4213 0.3788 0.3432 0.3136 0.2781 0.2391 11.14%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.28 3.60 2.23 1.62 1.38 1.38 1.14 -
P/RPS 0.30 0.20 0.15 0.15 0.12 0.14 0.14 13.53%
P/EPS 21.09 4.79 2.82 2.77 2.56 3.17 4.00 31.89%
EY 4.74 20.87 35.48 36.06 39.02 31.55 24.97 -24.17%
DY 2.34 0.00 0.00 12.35 14.49 14.49 8.77 -19.74%
P/NAPS 1.08 0.74 0.51 0.41 0.38 0.43 0.38 18.99%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 17/02/11 19/02/10 25/02/09 28/02/08 28/02/07 -
Price 1.21 4.38 2.47 1.63 1.33 1.59 1.05 -
P/RPS 0.28 0.25 0.17 0.15 0.12 0.16 0.13 13.62%
P/EPS 19.93 5.83 3.12 2.79 2.47 3.65 3.69 32.42%
EY 5.02 17.15 32.04 35.83 40.49 27.38 27.11 -24.48%
DY 2.48 0.00 0.00 12.27 15.04 12.58 9.52 -20.06%
P/NAPS 1.02 0.90 0.57 0.41 0.37 0.49 0.35 19.49%

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