[MFLOUR] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -16.06%
YoY- 4.75%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 545,160 501,349 466,314 342,721 291,034 281,050 223,434 16.01%
PBT 13,558 8,058 22,766 21,056 20,506 12,617 4,546 19.95%
Tax -2,375 -1,684 -5,183 -3,721 -4,150 -2,992 -1,765 5.06%
NP 11,183 6,374 17,583 17,335 16,356 9,625 2,781 26.07%
-
NP to SH 8,774 4,212 15,144 14,916 14,240 9,859 2,325 24.75%
-
Tax Rate 17.52% 20.90% 22.77% 17.67% 20.24% 23.71% 38.83% -
Total Cost 533,977 494,975 448,731 325,386 274,678 271,425 220,653 15.85%
-
Net Worth 656,704 555,218 480,044 426,171 390,712 360,563 318,214 12.82%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 16,148 - - - - - - -
Div Payout % 184.05% - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 656,704 555,218 480,044 426,171 390,712 360,563 318,214 12.82%
NOSH 538,282 478,636 107,633 107,619 107,634 107,631 107,142 30.83%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.05% 1.27% 3.77% 5.06% 5.62% 3.42% 1.24% -
ROE 1.34% 0.76% 3.15% 3.50% 3.64% 2.73% 0.73% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 101.28 104.75 433.24 318.46 270.39 261.12 208.54 -11.33%
EPS 1.63 0.88 14.07 13.86 13.23 9.16 2.17 -4.65%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.16 4.46 3.96 3.63 3.35 2.97 -13.76%
Adjusted Per Share Value based on latest NOSH - 107,619
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 43.99 40.46 37.63 27.66 23.49 22.68 18.03 16.01%
EPS 0.71 0.34 1.22 1.20 1.15 0.80 0.19 24.54%
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.4481 0.3874 0.3439 0.3153 0.291 0.2568 12.82%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.29 1.50 4.12 1.93 1.51 1.54 1.40 -
P/RPS 1.27 1.43 0.95 0.61 0.56 0.59 0.67 11.23%
P/EPS 79.14 170.45 29.28 13.92 11.41 16.81 64.52 3.45%
EY 1.26 0.59 3.42 7.18 8.76 5.95 1.55 -3.39%
DY 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.29 0.92 0.49 0.42 0.46 0.47 14.50%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 16/08/12 23/08/11 17/08/10 24/08/09 07/08/08 08/08/07 -
Price 1.27 1.56 3.74 2.07 1.54 1.52 1.51 -
P/RPS 1.25 1.49 0.86 0.65 0.57 0.58 0.72 9.62%
P/EPS 77.91 177.27 26.58 14.94 11.64 16.59 69.59 1.89%
EY 1.28 0.56 3.76 6.70 8.59 6.03 1.44 -1.94%
DY 2.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.34 0.84 0.52 0.42 0.45 0.51 12.59%

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