[MFLOUR] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 21.92%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,028,475 1,918,415 1,555,091 1,201,053 1,198,778 1,031,183 794,226 16.89%
PBT 51,183 103,611 127,893 92,034 80,715 63,985 43,482 2.75%
Tax -13,547 -11,413 -27,567 -19,753 -18,804 -10,676 -10,606 4.15%
NP 37,636 92,198 100,326 72,281 61,911 53,309 32,876 2.27%
-
NP to SH 28,511 80,872 84,824 62,879 57,971 46,591 28,301 0.12%
-
Tax Rate 26.47% 11.02% 21.55% 21.46% 23.30% 16.69% 24.39% -
Total Cost 1,990,839 1,826,217 1,454,765 1,128,772 1,136,867 977,874 761,350 17.35%
-
Net Worth 641,288 430,625 469,343 425,235 388,571 346,692 311,514 12.77%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 16,166 66,746 21,529 21,530 21,528 21,533 10,278 7.83%
Div Payout % 56.70% 82.53% 25.38% 34.24% 37.14% 46.22% 36.32% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 641,288 430,625 469,343 425,235 388,571 346,692 311,514 12.77%
NOSH 538,897 107,656 107,647 107,654 107,637 107,668 104,535 31.40%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.86% 4.81% 6.45% 6.02% 5.16% 5.17% 4.14% -
ROE 4.45% 18.78% 18.07% 14.79% 14.92% 13.44% 9.08% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 376.41 1,781.98 1,444.61 1,115.65 1,113.72 957.74 759.77 -11.03%
EPS 5.29 75.12 78.80 58.41 53.86 43.27 27.07 -23.80%
DPS 3.00 62.00 20.00 20.00 20.00 20.00 9.83 -17.93%
NAPS 1.19 4.00 4.36 3.95 3.61 3.22 2.98 -14.17%
Adjusted Per Share Value based on latest NOSH - 107,654
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 163.70 154.82 125.50 96.93 96.74 83.22 64.09 16.89%
EPS 2.30 6.53 6.85 5.07 4.68 3.76 2.28 0.14%
DPS 1.30 5.39 1.74 1.74 1.74 1.74 0.83 7.75%
NAPS 0.5175 0.3475 0.3788 0.3432 0.3136 0.2798 0.2514 12.77%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.28 3.60 2.23 1.62 1.38 1.38 1.14 -
P/RPS 0.34 0.20 0.15 0.15 0.12 0.14 0.15 14.59%
P/EPS 24.19 4.79 2.83 2.77 2.56 3.19 4.21 33.79%
EY 4.13 20.87 35.34 36.05 39.03 31.36 23.75 -25.26%
DY 2.34 17.22 8.97 12.35 14.49 14.49 8.63 -19.53%
P/NAPS 1.08 0.90 0.51 0.41 0.38 0.43 0.38 18.99%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 17/02/11 19/02/10 25/02/09 28/02/08 28/02/07 -
Price 1.21 4.38 2.47 1.63 1.33 1.59 1.05 -
P/RPS 0.32 0.25 0.17 0.15 0.12 0.17 0.14 14.75%
P/EPS 22.87 5.83 3.13 2.79 2.47 3.67 3.88 34.36%
EY 4.37 17.15 31.90 35.83 40.49 27.22 25.78 -25.58%
DY 2.48 14.16 8.10 12.27 15.04 12.58 9.36 -19.84%
P/NAPS 1.02 1.10 0.57 0.41 0.37 0.49 0.35 19.49%

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