[MFLOUR] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 177.64%
YoY- -24.32%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 608,207 569,251 606,732 538,830 473,679 423,761 301,866 12.37%
PBT 20,954 32,756 36,377 17,447 20,273 33,205 35,635 -8.46%
Tax -5,611 -3,811 -7,358 -2,599 -2,460 -5,580 -7,535 -4.79%
NP 15,343 28,945 29,019 14,848 17,813 27,625 28,100 -9.58%
-
NP to SH 10,353 26,434 24,899 11,694 15,451 24,036 24,630 -13.44%
-
Tax Rate 26.78% 11.63% 20.23% 14.90% 12.13% 16.80% 21.14% -
Total Cost 592,864 540,306 577,713 523,982 455,866 396,136 273,766 13.73%
-
Net Worth 771,082 716,033 666,841 630,505 502,830 441,323 412,294 10.99%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 32,266 - - - 5,382 -
Div Payout % - - 129.59% - - - 21.85% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 771,082 716,033 666,841 630,505 502,830 441,323 412,294 10.99%
NOSH 539,218 538,370 537,775 538,893 107,672 107,639 107,648 30.78%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.52% 5.08% 4.78% 2.76% 3.76% 6.52% 9.31% -
ROE 1.34% 3.69% 3.73% 1.85% 3.07% 5.45% 5.97% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 112.79 105.74 112.82 99.99 439.93 393.68 280.42 -14.07%
EPS 1.92 4.91 4.63 2.17 14.35 22.33 22.88 -33.82%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 5.00 -
NAPS 1.43 1.33 1.24 1.17 4.67 4.10 3.83 -15.13%
Adjusted Per Share Value based on latest NOSH - 538,893
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 49.08 45.94 48.96 43.48 38.23 34.20 24.36 12.37%
EPS 0.84 2.13 2.01 0.94 1.25 1.94 1.99 -13.38%
DPS 0.00 0.00 2.60 0.00 0.00 0.00 0.43 -
NAPS 0.6223 0.5778 0.5381 0.5088 0.4058 0.3561 0.3327 10.99%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.31 1.95 1.36 1.39 3.48 2.03 1.57 -
P/RPS 1.16 1.84 1.21 1.39 0.79 0.52 0.56 12.89%
P/EPS 68.23 39.71 29.37 64.06 24.25 9.09 6.86 46.62%
EY 1.47 2.52 3.40 1.56 4.12 11.00 14.57 -31.75%
DY 0.00 0.00 4.41 0.00 0.00 0.00 3.18 -
P/NAPS 0.92 1.47 1.10 1.19 0.75 0.50 0.41 14.41%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 05/11/14 20/11/13 21/11/12 15/11/11 08/11/10 09/11/09 -
Price 1.33 1.86 1.32 1.35 3.89 2.19 1.53 -
P/RPS 1.18 1.76 1.17 1.35 0.88 0.56 0.55 13.56%
P/EPS 69.27 37.88 28.51 62.21 27.11 9.81 6.69 47.60%
EY 1.44 2.64 3.51 1.61 3.69 10.20 14.95 -32.28%
DY 0.00 0.00 4.55 0.00 0.00 0.00 3.27 -
P/NAPS 0.93 1.40 1.06 1.15 0.83 0.53 0.40 15.09%

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