[MFLOUR] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 11.54%
YoY- 34.9%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 2,306,038 2,028,475 1,918,415 1,555,091 1,201,053 1,198,778 1,031,183 14.34%
PBT 93,908 51,183 103,611 127,893 92,034 80,715 63,985 6.59%
Tax -13,732 -13,547 -11,413 -27,567 -19,753 -18,804 -10,676 4.28%
NP 80,176 37,636 92,198 100,326 72,281 61,911 53,309 7.03%
-
NP to SH 66,978 28,511 80,872 84,824 62,879 57,971 46,591 6.23%
-
Tax Rate 14.62% 26.47% 11.02% 21.55% 21.46% 23.30% 16.69% -
Total Cost 2,225,862 1,990,839 1,826,217 1,454,765 1,128,772 1,136,867 977,874 14.67%
-
Net Worth 667,316 641,288 430,625 469,343 425,235 388,571 346,692 11.52%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 80,704 16,166 66,746 21,529 21,530 21,528 21,533 24.60%
Div Payout % 120.49% 56.70% 82.53% 25.38% 34.24% 37.14% 46.22% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 667,316 641,288 430,625 469,343 425,235 388,571 346,692 11.52%
NOSH 538,158 538,897 107,656 107,647 107,654 107,637 107,668 30.72%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 3.48% 1.86% 4.81% 6.45% 6.02% 5.16% 5.17% -
ROE 10.04% 4.45% 18.78% 18.07% 14.79% 14.92% 13.44% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 428.51 376.41 1,781.98 1,444.61 1,115.65 1,113.72 957.74 -12.53%
EPS 12.45 5.29 75.12 78.80 58.41 53.86 43.27 -18.73%
DPS 15.00 3.00 62.00 20.00 20.00 20.00 20.00 -4.67%
NAPS 1.24 1.19 4.00 4.36 3.95 3.61 3.22 -14.69%
Adjusted Per Share Value based on latest NOSH - 107,647
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 186.10 163.70 154.82 125.50 96.93 96.74 83.22 14.34%
EPS 5.41 2.30 6.53 6.85 5.07 4.68 3.76 6.24%
DPS 6.51 1.30 5.39 1.74 1.74 1.74 1.74 24.57%
NAPS 0.5385 0.5175 0.3475 0.3788 0.3432 0.3136 0.2798 11.51%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.52 1.28 3.60 2.23 1.62 1.38 1.38 -
P/RPS 0.35 0.34 0.20 0.15 0.15 0.12 0.14 16.48%
P/EPS 12.21 24.19 4.79 2.83 2.77 2.56 3.19 25.04%
EY 8.19 4.13 20.87 35.34 36.05 39.03 31.36 -20.03%
DY 9.87 2.34 17.22 8.97 12.35 14.49 14.49 -6.19%
P/NAPS 1.23 1.08 0.90 0.51 0.41 0.38 0.43 19.12%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 27/02/12 17/02/11 19/02/10 25/02/09 28/02/08 -
Price 1.63 1.21 4.38 2.47 1.63 1.33 1.59 -
P/RPS 0.38 0.32 0.25 0.17 0.15 0.12 0.17 14.33%
P/EPS 13.10 22.87 5.83 3.13 2.79 2.47 3.67 23.59%
EY 7.64 4.37 17.15 31.90 35.83 40.49 27.22 -19.06%
DY 9.20 2.48 14.16 8.10 12.27 15.04 12.58 -5.07%
P/NAPS 1.31 1.02 1.10 0.57 0.41 0.37 0.49 17.79%

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