[MFLOUR] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 111.29%
YoY- 192.92%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,836,036 1,317,164 1,112,512 1,164,068 883,968 711,136 735,992 16.44%
PBT 159,896 109,288 33,156 144,224 51,072 53,376 18,636 43.05%
Tax -31,268 -24,204 -12,712 -35,056 -12,588 -10,028 -7,600 26.57%
NP 128,628 85,084 20,444 109,168 38,484 43,348 11,036 50.54%
-
NP to SH 119,164 71,076 18,740 98,444 33,608 38,212 8,352 55.70%
-
Tax Rate 19.56% 22.15% 38.34% 24.31% 24.65% 18.79% 40.78% -
Total Cost 1,707,408 1,232,080 1,092,068 1,054,900 845,484 667,788 724,956 15.33%
-
Net Worth 479,110 425,121 394,186 366,042 319,572 293,201 289,255 8.76%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 479,110 425,121 394,186 366,042 319,572 293,201 289,255 8.76%
NOSH 107,665 107,625 107,701 107,659 105,818 95,817 95,779 1.96%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 7.01% 6.46% 1.84% 9.38% 4.35% 6.10% 1.50% -
ROE 24.87% 16.72% 4.75% 26.89% 10.52% 13.03% 2.89% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1,705.32 1,223.84 1,032.96 1,081.25 835.36 742.18 768.42 14.20%
EPS 110.68 66.04 17.40 91.44 31.76 39.92 8.72 52.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.45 3.95 3.66 3.40 3.02 3.06 3.02 6.67%
Adjusted Per Share Value based on latest NOSH - 107,659
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 148.17 106.30 89.78 93.94 71.34 57.39 59.39 16.45%
EPS 9.62 5.74 1.51 7.94 2.71 3.08 0.67 55.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3866 0.3431 0.3181 0.2954 0.2579 0.2366 0.2334 8.77%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.72 1.95 1.33 1.48 1.10 0.81 0.75 -
P/RPS 0.16 0.16 0.13 0.14 0.13 0.11 0.10 8.14%
P/EPS 2.46 2.95 7.64 1.62 3.46 2.03 8.60 -18.82%
EY 40.69 33.87 13.08 61.78 28.87 49.23 11.63 23.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.49 0.36 0.44 0.36 0.26 0.25 16.02%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 24/05/11 25/05/10 27/05/09 14/05/08 22/05/07 23/05/06 30/05/05 -
Price 3.22 1.92 1.45 1.51 1.17 0.90 0.76 -
P/RPS 0.19 0.16 0.14 0.14 0.14 0.12 0.10 11.28%
P/EPS 2.91 2.91 8.33 1.65 3.68 2.26 8.72 -16.70%
EY 34.37 34.40 12.00 60.56 27.15 44.31 11.47 20.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.49 0.40 0.44 0.39 0.29 0.25 19.26%

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