[MFLOUR] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 131.1%
YoY- 186.72%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,889,347 1,699,828 1,712,433 1,673,150 1,507,242 1,399,002 1,095,773 9.49%
PBT 76,787 48,313 82,413 68,581 25,581 83,013 81,583 -1.00%
Tax -9,212 -12,099 -11,149 -14,326 -6,409 -15,460 -15,352 -8.15%
NP 67,575 36,214 71,264 54,255 19,172 67,553 66,231 0.33%
-
NP to SH 62,105 28,452 63,134 43,891 15,308 60,386 56,721 1.52%
-
Tax Rate 12.00% 25.04% 13.53% 20.89% 25.05% 18.62% 18.82% -
Total Cost 1,821,772 1,663,614 1,641,169 1,618,895 1,488,070 1,331,449 1,029,542 9.96%
-
Net Worth 797,628 769,118 715,841 667,789 522,167 502,678 441,366 10.35%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 16,502 10,756 16,146 48,468 - - - -
Div Payout % 26.57% 37.81% 25.58% 110.43% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 797,628 769,118 715,841 667,789 522,167 502,678 441,366 10.35%
NOSH 550,088 537,844 538,226 538,539 446,297 107,639 107,650 31.20%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.58% 2.13% 4.16% 3.24% 1.27% 4.83% 6.04% -
ROE 7.79% 3.70% 8.82% 6.57% 2.93% 12.01% 12.85% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 343.46 316.04 318.16 310.68 337.72 1,299.71 1,017.90 -16.54%
EPS 11.29 5.29 11.73 8.15 3.43 56.10 52.69 -22.62%
DPS 3.00 2.00 3.00 9.00 0.00 0.00 0.00 -
NAPS 1.45 1.43 1.33 1.24 1.17 4.67 4.10 -15.89%
Adjusted Per Share Value based on latest NOSH - 537,775
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 152.47 137.18 138.19 135.02 121.63 112.90 88.43 9.49%
EPS 5.01 2.30 5.09 3.54 1.24 4.87 4.58 1.50%
DPS 1.33 0.87 1.30 3.91 0.00 0.00 0.00 -
NAPS 0.6437 0.6207 0.5777 0.5389 0.4214 0.4057 0.3562 10.35%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.49 1.31 1.95 1.36 1.39 3.48 2.03 -
P/RPS 0.43 0.41 0.61 0.44 0.41 0.27 0.20 13.59%
P/EPS 13.20 24.76 16.62 16.69 40.52 6.20 3.85 22.77%
EY 7.58 4.04 6.02 5.99 2.47 16.12 25.96 -18.53%
DY 2.01 1.53 1.54 6.62 0.00 0.00 0.00 -
P/NAPS 1.03 0.92 1.47 1.10 1.19 0.75 0.50 12.78%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 26/11/15 05/11/14 20/11/13 21/11/12 15/11/11 08/11/10 -
Price 1.53 1.33 1.86 1.32 1.35 3.89 2.19 -
P/RPS 0.45 0.42 0.58 0.42 0.40 0.30 0.22 12.65%
P/EPS 13.55 25.14 15.86 16.20 39.36 6.93 4.16 21.72%
EY 7.38 3.98 6.31 6.17 2.54 14.42 24.06 -17.86%
DY 1.96 1.50 1.61 6.82 0.00 0.00 0.00 -
P/NAPS 1.06 0.93 1.40 1.06 1.15 0.83 0.53 12.23%

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