[MFLOUR] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -34.37%
YoY- -39.42%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,926,469 1,684,809 1,252,216 1,185,889 1,101,208 837,434 733,871 17.43%
PBT 63,713 140,545 111,067 52,948 87,273 42,906 30,987 12.75%
Tax -5,722 -29,333 -22,626 -13,218 -16,293 -11,246 -7,582 -4.57%
NP 57,991 111,212 88,441 39,730 70,980 31,660 23,405 16.30%
-
NP to SH 50,483 96,846 75,963 38,045 62,800 27,150 17,890 18.85%
-
Tax Rate 8.98% 20.87% 20.37% 24.96% 18.67% 26.21% 24.47% -
Total Cost 1,868,478 1,573,597 1,163,775 1,146,159 1,030,228 805,774 710,466 17.46%
-
Net Worth 434,909 479,110 425,121 394,186 366,042 319,572 293,201 6.78%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 66,746 21,529 21,530 21,528 21,533 10,278 9,586 38.14%
Div Payout % 132.22% 22.23% 28.34% 56.59% 34.29% 37.86% 53.58% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 434,909 479,110 425,121 394,186 366,042 319,572 293,201 6.78%
NOSH 181,212 107,665 107,625 107,701 107,659 105,818 95,817 11.19%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.01% 6.60% 7.06% 3.35% 6.45% 3.78% 3.19% -
ROE 11.61% 20.21% 17.87% 9.65% 17.16% 8.50% 6.10% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,063.10 1,564.86 1,163.49 1,101.09 1,022.86 791.39 765.91 5.61%
EPS 27.86 89.95 70.58 35.32 58.33 25.66 18.67 6.89%
DPS 36.83 20.00 20.00 20.00 20.00 9.71 10.00 24.24%
NAPS 2.40 4.45 3.95 3.66 3.40 3.02 3.06 -3.96%
Adjusted Per Share Value based on latest NOSH - 107,701
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 155.47 135.96 101.05 95.70 88.87 67.58 59.22 17.43%
EPS 4.07 7.82 6.13 3.07 5.07 2.19 1.44 18.88%
DPS 5.39 1.74 1.74 1.74 1.74 0.83 0.77 38.26%
NAPS 0.351 0.3866 0.3431 0.3181 0.2954 0.2579 0.2366 6.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.67 2.72 1.95 1.33 1.48 1.10 0.81 -
P/RPS 0.44 0.17 0.17 0.12 0.14 0.14 0.11 25.96%
P/EPS 16.76 3.02 2.76 3.77 2.54 4.29 4.34 25.22%
EY 5.97 33.07 36.20 26.56 39.41 23.32 23.05 -20.14%
DY 7.89 7.35 10.26 15.04 13.51 8.83 12.35 -7.18%
P/NAPS 1.95 0.61 0.49 0.36 0.44 0.36 0.26 39.86%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 17/05/12 24/05/11 25/05/10 27/05/09 14/05/08 22/05/07 23/05/06 -
Price 1.59 3.22 1.92 1.45 1.51 1.17 0.90 -
P/RPS 0.15 0.21 0.17 0.13 0.15 0.15 0.12 3.78%
P/EPS 5.71 3.58 2.72 4.10 2.59 4.56 4.82 2.86%
EY 17.52 27.94 36.76 24.36 38.63 21.93 20.75 -2.77%
DY 23.17 6.21 10.42 13.79 13.25 8.30 11.11 13.01%
P/NAPS 0.66 0.72 0.49 0.40 0.44 0.39 0.29 14.67%

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