[MFLOUR] YoY Cumulative 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- -91.92%
YoY- -80.96%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 467,063 459,009 329,291 278,128 291,017 220,992 177,784 17.44%
PBT 76 39,974 27,322 8,289 36,056 12,768 13,344 -57.70%
Tax -2,126 -7,817 -6,051 -3,178 -8,764 -3,147 -2,507 -2.70%
NP -2,050 32,157 21,271 5,111 27,292 9,621 10,837 -
-
NP to SH -598 29,791 17,769 4,685 24,611 8,402 9,553 -
-
Tax Rate 2,797.37% 19.56% 22.15% 38.34% 24.31% 24.65% 18.79% -
Total Cost 469,113 426,852 308,020 273,017 263,725 211,371 166,947 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 -0.14% 6.22% 4.18% 1.19% 6.72% 2.63% 3.26% -
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 257.74 426.33 305.96 258.24 270.31 208.84 185.54 5.62%
EPS -0.33 27.67 16.51 4.35 22.86 7.94 9.98 -
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 37.69 37.04 26.57 22.44 23.49 17.83 14.35 17.44%
EPS -0.05 2.40 1.43 0.38 1.99 0.68 0.77 -
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 1.81 0.64 0.64 0.52 0.55 0.53 0.44 26.55%
P/EPS -1,415.15 9.83 11.81 30.57 6.47 13.85 8.12 -
EY -0.07 10.17 8.47 3.27 15.45 7.22 12.31 -
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 0.62 0.76 0.63 0.56 0.56 0.56 0.49 3.99%
P/EPS -481.82 11.64 11.63 33.33 6.61 14.74 9.03 -
EY -0.21 8.59 8.60 3.00 15.14 6.79 11.08 -
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