[MFLOUR] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -65.03%
YoY- 67.66%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 579,379 521,258 467,063 459,009 329,291 278,128 291,017 12.15%
PBT 30,794 18,646 76 39,974 27,322 8,289 36,056 -2.59%
Tax -3,872 -4,593 -2,126 -7,817 -6,051 -3,178 -8,764 -12.72%
NP 26,922 14,053 -2,050 32,157 21,271 5,111 27,292 -0.22%
-
NP to SH 23,135 10,218 -598 29,791 17,769 4,685 24,611 -1.02%
-
Tax Rate 12.57% 24.63% 2,797.37% 19.56% 22.15% 38.34% 24.31% -
Total Cost 552,457 507,205 469,113 426,852 308,020 273,017 263,725 13.10%
-
Net Worth 694,049 639,969 434,909 479,110 425,121 394,186 366,042 11.24%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 694,049 639,969 434,909 479,110 425,121 394,186 366,042 11.24%
NOSH 538,023 537,789 181,212 107,665 107,625 107,701 107,659 30.73%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 4.65% 2.70% -0.44% 7.01% 6.46% 1.84% 9.38% -
ROE 3.33% 1.60% -0.14% 6.22% 4.18% 1.19% 6.72% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 107.69 96.93 257.74 426.33 305.96 258.24 270.31 -14.21%
EPS 4.30 1.90 -0.33 27.67 16.51 4.35 22.86 -24.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.19 2.40 4.45 3.95 3.66 3.40 -14.90%
Adjusted Per Share Value based on latest NOSH - 107,665
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 46.76 42.07 37.69 37.04 26.57 22.44 23.49 12.15%
EPS 1.87 0.82 -0.05 2.40 1.43 0.38 1.99 -1.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5601 0.5165 0.351 0.3866 0.3431 0.3181 0.2954 11.24%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.54 1.23 4.67 2.72 1.95 1.33 1.48 -
P/RPS 1.43 1.27 1.81 0.64 0.64 0.52 0.55 17.25%
P/EPS 35.81 64.74 -1,415.15 9.83 11.81 30.57 6.47 32.98%
EY 2.79 1.54 -0.07 10.17 8.47 3.27 15.45 -24.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.03 1.95 0.61 0.49 0.36 0.44 18.02%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 14/05/14 16/05/13 17/05/12 24/05/11 25/05/10 27/05/09 14/05/08 -
Price 1.55 1.33 1.59 3.22 1.92 1.45 1.51 -
P/RPS 1.44 1.37 0.62 0.76 0.63 0.56 0.56 17.03%
P/EPS 36.05 70.00 -481.82 11.64 11.63 33.33 6.61 32.65%
EY 2.77 1.43 -0.21 8.59 8.60 3.00 15.14 -24.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.12 0.66 0.72 0.49 0.40 0.44 18.19%

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