[MFLOUR] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 72.96%
YoY- 59.09%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 538,830 473,679 423,761 301,866 316,146 297,349 201,550 17.79%
PBT 17,447 20,273 33,205 35,635 23,383 19,000 7,318 15.56%
Tax -2,599 -2,460 -5,580 -7,535 -5,774 -3,406 -1,389 10.99%
NP 14,848 17,813 27,625 28,100 17,609 15,594 5,929 16.51%
-
NP to SH 11,694 15,451 24,036 24,630 15,482 13,652 5,163 14.58%
-
Tax Rate 14.90% 12.13% 16.80% 21.14% 24.69% 17.93% 18.98% -
Total Cost 523,982 455,866 396,136 273,766 298,537 281,755 195,621 17.82%
-
Net Worth 630,505 502,830 441,323 412,294 386,511 332,686 304,121 12.90%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 5,382 5,383 5,383 5,051 -
Div Payout % - - - 21.85% 34.77% 39.43% 97.85% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 630,505 502,830 441,323 412,294 386,511 332,686 304,121 12.90%
NOSH 538,893 107,672 107,639 107,648 107,663 107,665 101,037 32.14%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.76% 3.76% 6.52% 9.31% 5.57% 5.24% 2.94% -
ROE 1.85% 3.07% 5.45% 5.97% 4.01% 4.10% 1.70% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 99.99 439.93 393.68 280.42 293.64 276.18 199.48 -10.86%
EPS 2.17 14.35 22.33 22.88 14.38 12.68 5.11 -13.29%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 1.17 4.67 4.10 3.83 3.59 3.09 3.01 -14.55%
Adjusted Per Share Value based on latest NOSH - 107,648
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 43.48 38.23 34.20 24.36 25.51 24.00 16.27 17.78%
EPS 0.94 1.25 1.94 1.99 1.25 1.10 0.42 14.35%
DPS 0.00 0.00 0.00 0.43 0.43 0.43 0.41 -
NAPS 0.5088 0.4058 0.3561 0.3327 0.3119 0.2685 0.2454 12.90%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.39 3.48 2.03 1.57 1.50 1.42 1.05 -
P/RPS 1.39 0.79 0.52 0.56 0.51 0.51 0.53 17.41%
P/EPS 64.06 24.25 9.09 6.86 10.43 11.20 20.55 20.84%
EY 1.56 4.12 11.00 14.57 9.59 8.93 4.87 -17.26%
DY 0.00 0.00 0.00 3.18 3.33 3.52 4.76 -
P/NAPS 1.19 0.75 0.50 0.41 0.42 0.46 0.35 22.60%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 15/11/11 08/11/10 09/11/09 10/11/08 20/11/07 20/11/06 -
Price 1.35 3.89 2.19 1.53 1.33 1.35 1.11 -
P/RPS 1.35 0.88 0.56 0.55 0.45 0.49 0.56 15.77%
P/EPS 62.21 27.11 9.81 6.69 9.25 10.65 21.72 19.15%
EY 1.61 3.69 10.20 14.95 10.81 9.39 4.60 -16.03%
DY 0.00 0.00 0.00 3.27 3.76 3.70 4.50 -
P/NAPS 1.15 0.83 0.53 0.40 0.37 0.44 0.37 20.78%

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