[MFLOUR] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 34.79%
YoY- 131.31%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,684,809 1,252,216 1,185,889 1,101,208 837,434 733,871 683,729 16.21%
PBT 140,545 111,067 52,948 87,273 42,906 30,987 37 294.75%
Tax -29,333 -22,626 -13,218 -16,293 -11,246 -7,582 -2,487 50.84%
NP 111,212 88,441 39,730 70,980 31,660 23,405 -2,450 -
-
NP to SH 96,846 75,963 38,045 62,800 27,150 17,890 -3,121 -
-
Tax Rate 20.87% 20.37% 24.96% 18.67% 26.21% 24.47% 6,721.62% -
Total Cost 1,573,597 1,163,775 1,146,159 1,030,228 805,774 710,466 686,179 14.82%
-
Net Worth 479,110 425,121 394,186 366,042 319,572 293,201 289,255 8.76%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 21,529 21,530 21,528 21,533 10,278 9,586 8,891 15.87%
Div Payout % 22.23% 28.34% 56.59% 34.29% 37.86% 53.58% 0.00% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 479,110 425,121 394,186 366,042 319,572 293,201 289,255 8.76%
NOSH 107,665 107,625 107,701 107,659 105,818 95,817 95,779 1.96%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 6.60% 7.06% 3.35% 6.45% 3.78% 3.19% -0.36% -
ROE 20.21% 17.87% 9.65% 17.16% 8.50% 6.10% -1.08% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1,564.86 1,163.49 1,101.09 1,022.86 791.39 765.91 713.86 13.96%
EPS 89.95 70.58 35.32 58.33 25.66 18.67 -3.26 -
DPS 20.00 20.00 20.00 20.00 9.71 10.00 9.28 13.64%
NAPS 4.45 3.95 3.66 3.40 3.02 3.06 3.02 6.67%
Adjusted Per Share Value based on latest NOSH - 107,659
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 135.96 101.05 95.70 88.87 67.58 59.22 55.18 16.20%
EPS 7.82 6.13 3.07 5.07 2.19 1.44 -0.25 -
DPS 1.74 1.74 1.74 1.74 0.83 0.77 0.72 15.83%
NAPS 0.3866 0.3431 0.3181 0.2954 0.2579 0.2366 0.2334 8.77%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.72 1.95 1.33 1.48 1.10 0.81 0.75 -
P/RPS 0.17 0.17 0.12 0.14 0.14 0.11 0.11 7.52%
P/EPS 3.02 2.76 3.77 2.54 4.29 4.34 -23.02 -
EY 33.07 36.20 26.56 39.41 23.32 23.05 -4.34 -
DY 7.35 10.26 15.04 13.51 8.83 12.35 12.38 -8.31%
P/NAPS 0.61 0.49 0.36 0.44 0.36 0.26 0.25 16.02%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 24/05/11 25/05/10 27/05/09 14/05/08 22/05/07 23/05/06 30/05/05 -
Price 3.22 1.92 1.45 1.51 1.17 0.90 0.76 -
P/RPS 0.21 0.17 0.13 0.15 0.15 0.12 0.11 11.37%
P/EPS 3.58 2.72 4.10 2.59 4.56 4.82 -23.32 -
EY 27.94 36.76 24.36 38.63 21.93 20.75 -4.29 -
DY 6.21 10.42 13.79 13.25 8.30 11.11 12.22 -10.66%
P/NAPS 0.72 0.49 0.40 0.44 0.39 0.29 0.25 19.26%

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