[MFLOUR] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 20.81%
YoY- 99.67%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,082,670 1,926,469 1,684,809 1,252,216 1,185,889 1,101,208 837,434 16.38%
PBT 69,753 63,713 140,545 111,067 52,948 87,273 42,906 8.42%
Tax -16,014 -5,722 -29,333 -22,626 -13,218 -16,293 -11,246 6.06%
NP 53,739 57,991 111,212 88,441 39,730 70,980 31,660 9.20%
-
NP to SH 39,327 50,483 96,846 75,963 38,045 62,800 27,150 6.36%
-
Tax Rate 22.96% 8.98% 20.87% 20.37% 24.96% 18.67% 26.21% -
Total Cost 2,028,931 1,868,478 1,573,597 1,163,775 1,146,159 1,030,228 805,774 16.62%
-
Net Worth 639,969 434,909 479,110 425,121 394,186 366,042 319,572 12.25%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 16,166 66,746 21,529 21,530 21,528 21,533 10,278 7.83%
Div Payout % 41.11% 132.22% 22.23% 28.34% 56.59% 34.29% 37.86% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 639,969 434,909 479,110 425,121 394,186 366,042 319,572 12.25%
NOSH 537,789 181,212 107,665 107,625 107,701 107,659 105,818 31.08%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.58% 3.01% 6.60% 7.06% 3.35% 6.45% 3.78% -
ROE 6.15% 11.61% 20.21% 17.87% 9.65% 17.16% 8.50% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 387.26 1,063.10 1,564.86 1,163.49 1,101.09 1,022.86 791.39 -11.21%
EPS 7.31 27.86 89.95 70.58 35.32 58.33 25.66 -18.86%
DPS 3.01 36.83 20.00 20.00 20.00 20.00 9.71 -17.71%
NAPS 1.19 2.40 4.45 3.95 3.66 3.40 3.02 -14.36%
Adjusted Per Share Value based on latest NOSH - 107,625
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 168.07 155.47 135.96 101.05 95.70 88.87 67.58 16.38%
EPS 3.17 4.07 7.82 6.13 3.07 5.07 2.19 6.35%
DPS 1.30 5.39 1.74 1.74 1.74 1.74 0.83 7.75%
NAPS 0.5165 0.351 0.3866 0.3431 0.3181 0.2954 0.2579 12.25%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.23 4.67 2.72 1.95 1.33 1.48 1.10 -
P/RPS 0.32 0.44 0.17 0.17 0.12 0.14 0.14 14.75%
P/EPS 16.82 16.76 3.02 2.76 3.77 2.54 4.29 25.54%
EY 5.95 5.97 33.07 36.20 26.56 39.41 23.32 -20.34%
DY 2.44 7.89 7.35 10.26 15.04 13.51 8.83 -19.27%
P/NAPS 1.03 1.95 0.61 0.49 0.36 0.44 0.36 19.12%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 17/05/12 24/05/11 25/05/10 27/05/09 14/05/08 22/05/07 -
Price 1.33 1.59 3.22 1.92 1.45 1.51 1.17 -
P/RPS 0.34 0.15 0.21 0.17 0.13 0.15 0.15 14.59%
P/EPS 18.19 5.71 3.58 2.72 4.10 2.59 4.56 25.90%
EY 5.50 17.52 27.94 36.76 24.36 38.63 21.93 -20.57%
DY 2.26 23.17 6.21 10.42 13.79 13.25 8.30 -19.47%
P/NAPS 1.12 0.66 0.72 0.49 0.40 0.44 0.39 19.20%

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