[MFLOUR] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -8.84%
YoY- 16.36%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 2,345,321 2,194,383 2,026,655 1,858,320 1,425,798 1,181,593 1,177,621 12.16%
PBT 107,740 94,183 46,179 129,323 109,187 73,089 99,727 1.29%
Tax -10,555 -21,464 -2,362 -27,675 -20,242 -16,137 -19,888 -10.01%
NP 97,185 72,719 43,817 101,648 88,945 56,952 79,839 3.32%
-
NP to SH 86,221 57,094 35,794 88,489 76,045 51,574 72,164 3.00%
-
Tax Rate 9.80% 22.79% 5.11% 21.40% 18.54% 22.08% 19.94% -
Total Cost 2,248,136 2,121,664 1,982,838 1,756,672 1,336,853 1,124,641 1,097,782 12.68%
-
Net Worth 716,033 666,841 630,505 430,689 441,323 412,294 386,511 10.81%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 48,438 64,581 66,746 21,529 16,148 21,528 21,533 14.45%
Div Payout % 56.18% 113.12% 186.48% 24.33% 21.24% 41.74% 29.84% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 716,033 666,841 630,505 430,689 441,323 412,294 386,511 10.81%
NOSH 538,370 537,775 538,893 107,672 107,639 107,648 107,663 30.75%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.14% 3.31% 2.16% 5.47% 6.24% 4.82% 6.78% -
ROE 12.04% 8.56% 5.68% 20.55% 17.23% 12.51% 18.67% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 435.63 408.05 376.08 1,725.90 1,324.60 1,097.64 1,093.80 -14.21%
EPS 16.02 10.62 6.64 82.18 70.65 47.91 67.03 -21.21%
DPS 9.00 12.00 12.39 20.00 15.00 20.00 20.00 -12.45%
NAPS 1.33 1.24 1.17 4.00 4.10 3.83 3.59 -15.24%
Adjusted Per Share Value based on latest NOSH - 107,672
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 189.27 177.09 163.55 149.97 115.06 95.35 95.03 12.16%
EPS 6.96 4.61 2.89 7.14 6.14 4.16 5.82 3.02%
DPS 3.91 5.21 5.39 1.74 1.30 1.74 1.74 14.43%
NAPS 0.5778 0.5381 0.5088 0.3476 0.3561 0.3327 0.3119 10.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.95 1.36 1.39 3.48 2.03 1.57 1.50 -
P/RPS 0.45 0.33 0.37 0.20 0.15 0.14 0.14 21.47%
P/EPS 12.18 12.81 20.93 4.23 2.87 3.28 2.24 32.58%
EY 8.21 7.81 4.78 23.62 34.80 30.52 44.68 -24.59%
DY 4.62 8.82 8.91 5.75 7.39 12.74 13.33 -16.18%
P/NAPS 1.47 1.10 1.19 0.87 0.50 0.41 0.42 23.20%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 05/11/14 20/11/13 21/11/12 15/11/11 08/11/10 09/11/09 10/11/08 -
Price 1.86 1.32 1.35 3.89 2.19 1.53 1.33 -
P/RPS 0.43 0.32 0.36 0.23 0.17 0.14 0.12 23.69%
P/EPS 11.61 12.43 20.32 4.73 3.10 3.19 1.98 34.26%
EY 8.61 8.04 4.92 21.13 32.26 31.31 50.40 -25.50%
DY 4.84 9.09 9.17 5.14 6.85 13.07 15.04 -17.21%
P/NAPS 1.40 1.06 1.15 0.97 0.53 0.40 0.37 24.81%

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