[MFLOUR] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 130.15%
YoY- -12.81%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,507,242 1,399,002 1,095,773 871,028 888,213 741,775 560,203 17.91%
PBT 25,581 83,013 81,583 64,430 72,056 36,314 29,419 -2.30%
Tax -6,409 -15,460 -15,352 -14,863 -17,530 -8,318 -6,165 0.64%
NP 19,172 67,553 66,231 49,567 54,526 27,996 23,254 -3.16%
-
NP to SH 15,308 60,386 56,721 43,555 49,952 24,379 20,095 -4.42%
-
Tax Rate 25.05% 18.62% 18.82% 23.07% 24.33% 22.91% 20.96% -
Total Cost 1,488,070 1,331,449 1,029,542 821,461 833,687 713,779 536,949 18.49%
-
Net Worth 522,167 502,678 441,366 412,297 386,482 329,965 294,335 10.01%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 5,382 5,382 5,339 4,889 -
Div Payout % - - - 12.36% 10.78% 21.90% 24.33% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 522,167 502,678 441,366 412,297 386,482 329,965 294,335 10.01%
NOSH 446,297 107,639 107,650 107,649 107,655 106,784 97,785 28.76%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.27% 4.83% 6.04% 5.69% 6.14% 3.77% 4.15% -
ROE 2.93% 12.01% 12.85% 10.56% 12.92% 7.39% 6.83% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 337.72 1,299.71 1,017.90 809.13 825.05 694.64 572.89 -8.42%
EPS 3.43 56.10 52.69 40.46 46.40 22.83 20.55 -25.77%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 1.17 4.67 4.10 3.83 3.59 3.09 3.01 -14.55%
Adjusted Per Share Value based on latest NOSH - 107,648
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 121.63 112.90 88.43 70.29 71.68 59.86 45.21 17.91%
EPS 1.24 4.87 4.58 3.51 4.03 1.97 1.62 -4.35%
DPS 0.00 0.00 0.00 0.43 0.43 0.43 0.39 -
NAPS 0.4214 0.4057 0.3562 0.3327 0.3119 0.2663 0.2375 10.01%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.39 3.48 2.03 1.57 1.50 1.42 1.05 -
P/RPS 0.41 0.27 0.20 0.19 0.18 0.20 0.18 14.69%
P/EPS 40.52 6.20 3.85 3.88 3.23 6.22 5.11 41.16%
EY 2.47 16.12 25.96 25.77 30.93 16.08 19.57 -29.15%
DY 0.00 0.00 0.00 3.18 3.33 3.52 4.76 -
P/NAPS 1.19 0.75 0.50 0.41 0.42 0.46 0.35 22.60%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 15/11/11 08/11/10 09/11/09 10/11/08 20/11/07 20/11/06 -
Price 1.35 3.89 2.19 1.53 1.33 1.35 1.11 -
P/RPS 0.40 0.30 0.22 0.19 0.16 0.19 0.19 13.19%
P/EPS 39.36 6.93 4.16 3.78 2.87 5.91 5.40 39.20%
EY 2.54 14.42 24.06 26.44 34.89 16.91 18.51 -28.15%
DY 0.00 0.00 0.00 3.27 3.76 3.70 4.50 -
P/NAPS 1.15 0.83 0.53 0.40 0.37 0.44 0.37 20.78%

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