[MFLOUR] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -71.74%
YoY- 279.27%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 521,258 467,063 459,009 329,291 278,128 291,017 220,992 15.36%
PBT 18,646 76 39,974 27,322 8,289 36,056 12,768 6.50%
Tax -4,593 -2,126 -7,817 -6,051 -3,178 -8,764 -3,147 6.49%
NP 14,053 -2,050 32,157 21,271 5,111 27,292 9,621 6.51%
-
NP to SH 10,218 -598 29,791 17,769 4,685 24,611 8,402 3.31%
-
Tax Rate 24.63% 2,797.37% 19.56% 22.15% 38.34% 24.31% 24.65% -
Total Cost 507,205 469,113 426,852 308,020 273,017 263,725 211,371 15.69%
-
Net Worth 639,969 434,909 479,110 425,121 394,186 366,042 319,572 12.25%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 639,969 434,909 479,110 425,121 394,186 366,042 319,572 12.25%
NOSH 537,789 181,212 107,665 107,625 107,701 107,659 105,818 31.08%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.70% -0.44% 7.01% 6.46% 1.84% 9.38% 4.35% -
ROE 1.60% -0.14% 6.22% 4.18% 1.19% 6.72% 2.63% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 96.93 257.74 426.33 305.96 258.24 270.31 208.84 -11.99%
EPS 1.90 -0.33 27.67 16.51 4.35 22.86 7.94 -21.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 2.40 4.45 3.95 3.66 3.40 3.02 -14.36%
Adjusted Per Share Value based on latest NOSH - 107,625
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 42.07 37.69 37.04 26.57 22.44 23.49 17.83 15.36%
EPS 0.82 -0.05 2.40 1.43 0.38 1.99 0.68 3.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5165 0.351 0.3866 0.3431 0.3181 0.2954 0.2579 12.25%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.23 4.67 2.72 1.95 1.33 1.48 1.10 -
P/RPS 1.27 1.81 0.64 0.64 0.52 0.55 0.53 15.66%
P/EPS 64.74 -1,415.15 9.83 11.81 30.57 6.47 13.85 29.27%
EY 1.54 -0.07 10.17 8.47 3.27 15.45 7.22 -22.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.95 0.61 0.49 0.36 0.44 0.36 19.12%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 17/05/12 24/05/11 25/05/10 27/05/09 14/05/08 22/05/07 -
Price 1.33 1.59 3.22 1.92 1.45 1.51 1.17 -
P/RPS 1.37 0.62 0.76 0.63 0.56 0.56 0.56 16.06%
P/EPS 70.00 -481.82 11.64 11.63 33.33 6.61 14.74 29.61%
EY 1.43 -0.21 8.59 8.60 3.00 15.14 6.79 -22.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.66 0.72 0.49 0.40 0.44 0.39 19.20%

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