[MFLOUR] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -7.28%
YoY- 74.86%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 649,339 602,079 574,142 632,888 521,233 519,413 459,318 5.93%
PBT 34,532 -4,439 1,316 25,327 25,602 20,598 46,310 -4.76%
Tax -9,147 -2,371 6,914 594 -7,138 4,047 -12,215 -4.70%
NP 25,385 -6,810 8,230 25,921 18,464 24,645 34,095 -4.79%
-
NP to SH 18,730 -7,907 4,644 23,087 13,203 20,487 28,462 -6.73%
-
Tax Rate 26.49% - -525.38% -2.35% 27.88% -19.65% 26.38% -
Total Cost 623,954 608,889 565,912 606,967 502,769 494,768 425,223 6.59%
-
Net Worth 829,813 753,047 734,399 667,316 641,288 522,133 469,343 9.95%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 19,234 10,757 18,899 32,289 16,166 - - -
Div Payout % 102.69% 0.00% 406.98% 139.86% 122.45% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 829,813 753,047 734,399 667,316 641,288 522,133 469,343 9.95%
NOSH 549,545 537,891 539,999 538,158 538,897 107,656 107,647 31.18%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.91% -1.13% 1.43% 4.10% 3.54% 4.74% 7.42% -
ROE 2.26% -1.05% 0.63% 3.46% 2.06% 3.92% 6.06% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 118.16 111.93 106.32 117.60 96.72 482.47 426.69 -19.24%
EPS 3.40 -1.47 0.86 4.29 2.45 19.03 26.44 -28.93%
DPS 3.50 2.00 3.50 6.00 3.00 0.00 0.00 -
NAPS 1.51 1.40 1.36 1.24 1.19 4.85 4.36 -16.18%
Adjusted Per Share Value based on latest NOSH - 538,158
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 52.40 48.59 46.33 51.07 42.06 41.92 37.07 5.93%
EPS 1.51 -0.64 0.37 1.86 1.07 1.65 2.30 -6.76%
DPS 1.55 0.87 1.53 2.61 1.30 0.00 0.00 -
NAPS 0.6697 0.6077 0.5927 0.5385 0.5175 0.4214 0.3788 9.95%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.35 1.32 1.55 1.52 1.28 3.60 2.23 -
P/RPS 1.14 1.18 1.46 1.29 1.32 0.75 0.52 13.96%
P/EPS 39.61 -89.80 180.23 35.43 52.24 18.92 8.43 29.38%
EY 2.52 -1.11 0.55 2.82 1.91 5.29 11.86 -22.73%
DY 2.59 1.52 2.26 3.95 2.34 0.00 0.00 -
P/NAPS 0.89 0.94 1.14 1.23 1.08 0.74 0.51 9.71%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 24/02/16 23/02/15 26/02/14 27/02/13 27/02/12 17/02/11 -
Price 1.49 1.27 1.64 1.63 1.21 4.38 2.47 -
P/RPS 1.26 1.13 1.54 1.39 1.25 0.91 0.58 13.79%
P/EPS 43.72 -86.39 190.70 38.00 49.39 23.02 9.34 29.30%
EY 2.29 -1.16 0.52 2.63 2.02 4.34 10.70 -22.64%
DY 2.35 1.57 2.13 3.68 2.48 0.00 0.00 -
P/NAPS 0.99 0.91 1.21 1.31 1.02 0.90 0.57 9.62%

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