[MFLOUR] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -48.2%
YoY- -63.9%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 519,413 459,318 330,025 310,565 289,408 234,023 193,302 17.89%
PBT 20,598 46,310 27,604 8,659 27,671 14,063 2,123 46.01%
Tax 4,047 -12,215 -4,890 -1,274 -2,358 -4,441 -2,053 -
NP 24,645 34,095 22,714 7,385 25,313 9,622 70 165.61%
-
NP to SH 20,487 28,462 19,324 8,019 22,212 8,206 -1,080 -
-
Tax Rate -19.65% 26.38% 17.71% 14.71% 8.52% 31.58% 96.70% -
Total Cost 494,768 425,223 307,311 303,180 264,095 224,401 193,232 16.95%
-
Net Worth 522,133 469,343 425,235 388,571 346,692 311,514 318,418 8.58%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 16,148 16,145 16,150 5,226 4,795 -
Div Payout % - - 83.57% 201.34% 72.71% 63.69% 0.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 522,133 469,343 425,235 388,571 346,692 311,514 318,418 8.58%
NOSH 107,656 107,647 107,654 107,637 107,668 104,535 95,909 1.94%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 4.74% 7.42% 6.88% 2.38% 8.75% 4.11% 0.04% -
ROE 3.92% 6.06% 4.54% 2.06% 6.41% 2.63% -0.34% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 482.47 426.69 306.56 288.53 268.80 223.87 201.55 15.65%
EPS 19.03 26.44 17.95 7.45 20.63 7.85 -1.13 -
DPS 0.00 0.00 15.00 15.00 15.00 5.00 5.00 -
NAPS 4.85 4.36 3.95 3.61 3.22 2.98 3.32 6.51%
Adjusted Per Share Value based on latest NOSH - 107,637
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 41.92 37.07 26.63 25.06 23.36 18.89 15.60 17.90%
EPS 1.65 2.30 1.56 0.65 1.79 0.66 -0.09 -
DPS 0.00 0.00 1.30 1.30 1.30 0.42 0.39 -
NAPS 0.4214 0.3788 0.3432 0.3136 0.2798 0.2514 0.257 8.58%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.60 2.23 1.62 1.38 1.38 1.14 0.73 -
P/RPS 0.75 0.52 0.53 0.48 0.51 0.51 0.36 13.00%
P/EPS 18.92 8.43 9.03 18.52 6.69 14.52 -64.83 -
EY 5.29 11.86 11.08 5.40 14.95 6.89 -1.54 -
DY 0.00 0.00 9.26 10.87 10.87 4.39 6.85 -
P/NAPS 0.74 0.51 0.41 0.38 0.43 0.38 0.22 22.39%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 17/02/11 19/02/10 25/02/09 28/02/08 28/02/07 27/02/06 -
Price 4.38 2.47 1.63 1.33 1.59 1.05 0.79 -
P/RPS 0.91 0.58 0.53 0.46 0.59 0.47 0.39 15.15%
P/EPS 23.02 9.34 9.08 17.85 7.71 13.38 -70.16 -
EY 4.34 10.70 11.01 5.60 12.97 7.48 -1.43 -
DY 0.00 0.00 9.20 11.28 9.43 4.76 6.33 -
P/NAPS 0.90 0.57 0.41 0.37 0.49 0.35 0.24 24.63%

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