[MFLOUR] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 85.87%
YoY- 425.51%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,274,947 1,091,621 1,143,182 1,066,418 968,412 925,323 672,012 11.25%
PBT 61,480 27,359 49,657 32,204 8,134 62,740 48,378 4.07%
Tax -7,771 -6,488 -7,338 -6,968 -3,810 -13,000 -9,772 -3.74%
NP 53,709 20,871 42,319 25,236 4,324 49,740 38,606 5.65%
-
NP to SH 48,277 18,099 36,700 18,992 3,614 44,935 32,685 6.71%
-
Tax Rate 12.64% 23.71% 14.78% 21.64% 46.84% 20.72% 20.20% -
Total Cost 1,221,238 1,070,750 1,100,863 1,041,182 964,088 875,583 633,406 11.55%
-
Net Worth 792,689 743,351 699,560 656,380 465,804 480,139 426,326 10.87%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 16,514 10,773 16,143 16,140 - - - -
Div Payout % 34.21% 59.52% 43.99% 84.99% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 792,689 743,351 699,560 656,380 465,804 480,139 426,326 10.87%
NOSH 550,478 538,660 538,123 538,017 401,555 107,654 107,658 31.22%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.21% 1.91% 3.70% 2.37% 0.45% 5.38% 5.74% -
ROE 6.09% 2.43% 5.25% 2.89% 0.78% 9.36% 7.67% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 231.61 202.65 212.44 198.21 241.17 859.53 624.21 -15.21%
EPS 8.77 3.36 6.82 3.53 0.90 41.74 30.36 -18.67%
DPS 3.00 2.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.44 1.38 1.30 1.22 1.16 4.46 3.96 -15.50%
Adjusted Per Share Value based on latest NOSH - 538,282
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 102.89 88.09 92.26 86.06 78.15 74.67 54.23 11.25%
EPS 3.90 1.46 2.96 1.53 0.29 3.63 2.64 6.71%
DPS 1.33 0.87 1.30 1.30 0.00 0.00 0.00 -
NAPS 0.6397 0.5999 0.5645 0.5297 0.3759 0.3875 0.344 10.88%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.28 1.36 1.59 1.29 1.50 4.12 1.93 -
P/RPS 0.55 0.67 0.75 0.65 0.62 0.48 0.31 10.01%
P/EPS 14.60 40.48 23.31 36.54 166.67 9.87 6.36 14.84%
EY 6.85 2.47 4.29 2.74 0.60 10.13 15.73 -12.92%
DY 2.34 1.47 1.89 2.33 0.00 0.00 0.00 -
P/NAPS 0.89 0.99 1.22 1.06 1.29 0.92 0.49 10.44%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/08/16 06/08/15 25/08/14 21/08/13 16/08/12 23/08/11 17/08/10 -
Price 1.62 1.30 1.98 1.27 1.56 3.74 2.07 -
P/RPS 0.70 0.64 0.93 0.64 0.65 0.44 0.33 13.33%
P/EPS 18.47 38.69 29.03 35.98 173.33 8.96 6.82 18.04%
EY 5.41 2.58 3.44 2.78 0.58 11.16 14.67 -15.30%
DY 1.85 1.54 1.52 2.36 0.00 0.00 0.00 -
P/NAPS 1.13 0.94 1.52 1.04 1.34 0.84 0.52 13.79%

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