[MFLOUR] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -67.67%
YoY- -80.96%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,868,252 1,836,036 1,317,164 1,112,512 1,164,068 883,968 711,136 17.44%
PBT 304 159,896 109,288 33,156 144,224 51,072 53,376 -57.70%
Tax -8,504 -31,268 -24,204 -12,712 -35,056 -12,588 -10,028 -2.70%
NP -8,200 128,628 85,084 20,444 109,168 38,484 43,348 -
-
NP to SH -2,392 119,164 71,076 18,740 98,444 33,608 38,212 -
-
Tax Rate 2,797.37% 19.56% 22.15% 38.34% 24.31% 24.65% 18.79% -
Total Cost 1,876,452 1,707,408 1,232,080 1,092,068 1,054,900 845,484 667,788 18.77%
-
Net Worth 434,909 479,110 425,121 394,186 366,042 319,572 293,201 6.78%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 434,909 479,110 425,121 394,186 366,042 319,572 293,201 6.78%
NOSH 181,212 107,665 107,625 107,701 107,659 105,818 95,817 11.19%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -0.44% 7.01% 6.46% 1.84% 9.38% 4.35% 6.10% -
ROE -0.55% 24.87% 16.72% 4.75% 26.89% 10.52% 13.03% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,030.98 1,705.32 1,223.84 1,032.96 1,081.25 835.36 742.18 5.62%
EPS -1.32 110.68 66.04 17.40 91.44 31.76 39.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 4.45 3.95 3.66 3.40 3.02 3.06 -3.96%
Adjusted Per Share Value based on latest NOSH - 107,701
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 150.77 148.17 106.30 89.78 93.94 71.34 57.39 17.44%
EPS -0.19 9.62 5.74 1.51 7.94 2.71 3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.351 0.3866 0.3431 0.3181 0.2954 0.2579 0.2366 6.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.67 2.72 1.95 1.33 1.48 1.10 0.81 -
P/RPS 0.45 0.16 0.16 0.13 0.14 0.13 0.11 26.43%
P/EPS -353.79 2.46 2.95 7.64 1.62 3.46 2.03 -
EY -0.28 40.69 33.87 13.08 61.78 28.87 49.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 0.61 0.49 0.36 0.44 0.36 0.26 39.86%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 17/05/12 24/05/11 25/05/10 27/05/09 14/05/08 22/05/07 23/05/06 -
Price 1.59 3.22 1.92 1.45 1.51 1.17 0.90 -
P/RPS 0.15 0.19 0.16 0.14 0.14 0.14 0.12 3.78%
P/EPS -120.45 2.91 2.91 8.33 1.65 3.68 2.26 -
EY -0.83 34.37 34.40 12.00 60.56 27.15 44.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.49 0.40 0.44 0.39 0.29 14.67%

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