[MFLOUR] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 0.24%
YoY- 26.66%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 2,382,802 2,126,481 1,961,504 1,808,402 1,303,903 1,195,873 1,158,824 12.75%
PBT 111,361 75,253 49,005 142,255 111,617 60,837 95,344 2.62%
Tax -14,102 -16,705 -2,223 -30,795 -22,197 -14,376 -17,520 -3.55%
NP 97,259 58,548 46,782 111,460 89,420 46,461 77,824 3.78%
-
NP to SH 84,686 43,889 39,551 97,074 76,639 42,426 70,334 3.14%
-
Tax Rate 12.66% 22.20% 4.54% 21.65% 19.89% 23.63% 18.38% -
Total Cost 2,285,543 2,067,933 1,914,722 1,696,942 1,214,483 1,149,412 1,081,000 13.28%
-
Net Worth 699,781 656,704 555,218 430,533 426,171 390,712 360,563 11.67%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 80,704 32,315 66,746 21,529 21,530 21,528 21,533 24.62%
Div Payout % 95.30% 73.63% 168.76% 22.18% 28.09% 50.74% 30.62% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 699,781 656,704 555,218 430,533 426,171 390,712 360,563 11.67%
NOSH 538,293 538,282 478,636 107,633 107,619 107,634 107,631 30.75%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.08% 2.75% 2.39% 6.16% 6.86% 3.89% 6.72% -
ROE 12.10% 6.68% 7.12% 22.55% 17.98% 10.86% 19.51% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 442.66 395.05 409.81 1,680.15 1,211.59 1,111.05 1,076.66 -13.76%
EPS 15.73 8.15 8.26 90.19 71.21 39.42 65.35 -21.12%
DPS 15.00 6.00 13.95 20.00 20.00 20.00 20.00 -4.67%
NAPS 1.30 1.22 1.16 4.00 3.96 3.63 3.35 -14.58%
Adjusted Per Share Value based on latest NOSH - 107,633
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 192.29 171.61 158.29 145.94 105.23 96.51 93.52 12.75%
EPS 6.83 3.54 3.19 7.83 6.18 3.42 5.68 3.11%
DPS 6.51 2.61 5.39 1.74 1.74 1.74 1.74 24.58%
NAPS 0.5647 0.53 0.4481 0.3474 0.3439 0.3153 0.291 11.67%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.59 1.29 1.50 4.12 1.93 1.51 1.54 -
P/RPS 0.36 0.33 0.37 0.25 0.16 0.14 0.14 17.03%
P/EPS 10.11 15.82 18.15 4.57 2.71 3.83 2.36 27.42%
EY 9.89 6.32 5.51 21.89 36.90 26.10 42.43 -21.54%
DY 9.43 4.65 9.30 4.85 10.36 13.25 12.99 -5.19%
P/NAPS 1.22 1.06 1.29 1.03 0.49 0.42 0.46 17.64%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 21/08/13 16/08/12 23/08/11 17/08/10 24/08/09 07/08/08 -
Price 1.98 1.27 1.56 3.74 2.07 1.54 1.52 -
P/RPS 0.45 0.32 0.38 0.22 0.17 0.14 0.14 21.47%
P/EPS 12.59 15.58 18.88 4.15 2.91 3.91 2.33 32.45%
EY 7.95 6.42 5.30 24.11 34.40 25.60 42.99 -24.51%
DY 7.58 4.72 8.94 5.35 9.66 12.99 13.16 -8.78%
P/NAPS 1.52 1.04 1.34 0.94 0.52 0.42 0.45 22.47%

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