[MFLOUR] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 30.09%
YoY- 59.51%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,491,426 2,273,970 2,345,321 2,194,383 2,026,655 1,858,320 1,425,798 9.73%
PBT 72,348 49,629 107,740 94,183 46,179 129,323 109,187 -6.62%
Tax -11,583 -5,185 -10,555 -21,464 -2,362 -27,675 -20,242 -8.87%
NP 60,765 44,444 97,185 72,719 43,817 101,648 88,945 -6.14%
-
NP to SH 54,198 33,096 86,221 57,094 35,794 88,489 76,045 -5.48%
-
Tax Rate 16.01% 10.45% 9.80% 22.79% 5.11% 21.40% 18.54% -
Total Cost 2,430,661 2,229,526 2,248,136 2,121,664 1,982,838 1,756,672 1,336,853 10.46%
-
Net Worth 798,828 771,082 716,033 666,841 630,505 430,689 441,323 10.38%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 27,263 29,663 48,438 64,581 66,746 21,529 16,148 9.11%
Div Payout % 50.30% 89.63% 56.18% 113.12% 186.48% 24.33% 21.24% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 798,828 771,082 716,033 666,841 630,505 430,689 441,323 10.38%
NOSH 550,916 539,218 538,370 537,775 538,893 107,672 107,639 31.24%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.44% 1.95% 4.14% 3.31% 2.16% 5.47% 6.24% -
ROE 6.78% 4.29% 12.04% 8.56% 5.68% 20.55% 17.23% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 452.23 421.72 435.63 408.05 376.08 1,725.90 1,324.60 -16.38%
EPS 9.84 6.14 16.02 10.62 6.64 82.18 70.65 -27.98%
DPS 4.95 5.50 9.00 12.00 12.39 20.00 15.00 -16.85%
NAPS 1.45 1.43 1.33 1.24 1.17 4.00 4.10 -15.89%
Adjusted Per Share Value based on latest NOSH - 537,775
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 201.06 183.51 189.27 177.09 163.55 149.97 115.06 9.73%
EPS 4.37 2.67 6.96 4.61 2.89 7.14 6.14 -5.50%
DPS 2.20 2.39 3.91 5.21 5.39 1.74 1.30 9.15%
NAPS 0.6447 0.6223 0.5778 0.5381 0.5088 0.3476 0.3561 10.38%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.49 1.31 1.95 1.36 1.39 3.48 2.03 -
P/RPS 0.33 0.31 0.45 0.33 0.37 0.20 0.15 14.02%
P/EPS 15.15 21.34 12.18 12.81 20.93 4.23 2.87 31.92%
EY 6.60 4.69 8.21 7.81 4.78 23.62 34.80 -24.18%
DY 3.32 4.20 4.62 8.82 8.91 5.75 7.39 -12.47%
P/NAPS 1.03 0.92 1.47 1.10 1.19 0.87 0.50 12.78%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 26/11/15 05/11/14 20/11/13 21/11/12 15/11/11 08/11/10 -
Price 1.53 1.33 1.86 1.32 1.35 3.89 2.19 -
P/RPS 0.34 0.32 0.43 0.32 0.36 0.23 0.17 12.23%
P/EPS 15.55 21.67 11.61 12.43 20.32 4.73 3.10 30.80%
EY 6.43 4.61 8.61 8.04 4.92 21.13 32.26 -23.55%
DY 3.23 4.14 4.84 9.09 9.17 5.14 6.85 -11.76%
P/NAPS 1.06 0.93 1.40 1.06 1.15 0.97 0.53 12.23%

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