[MFLOUR] YoY TTM Result on 31-Mar-2013 [#1]

Stock

[MFLOUR] MALAYAN FLOUR MILLS BHD

Announcement Date

16-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- 37.94%

YoY- -22.1%

Quarter Report

MFLOUR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	2,412,683	2,263,256	2,364,159	2,082,670	1,926,469	1,684,809	1,252,216	11.53%
YoY %	6.60%	-4.27%	13.52%	8.11%	14.34%	34.55%	-	-
Horiz. %	192.67%	180.74%	188.80%	166.32%	153.84%	134.55%	100.00%	-
PBT	53,618	64,798	106,056	69,753	63,713	140,545	111,067	-11.41%
YoY %	-17.25%	-38.90%	52.05%	9.48%	-54.67%	26.54%	-	-
Horiz. %	48.28%	58.34%	95.49%	62.80%	57.36%	126.54%	100.00%	-
Tax	-14,772	-4,400	-13,011	-16,014	-5,722	-29,333	-22,626	-6.85%
YoY %	-235.73%	66.18%	18.75%	-179.87%	80.49%	-29.64%	-	-
Horiz. %	65.29%	19.45%	57.50%	70.78%	25.29%	129.64%	100.00%	-
NP	38,846	60,398	93,045	53,739	57,991	111,212	88,441	-12.80%
YoY %	-35.68%	-35.09%	73.14%	-7.33%	-47.86%	25.75%	-	-
Horiz. %	43.92%	68.29%	105.21%	60.76%	65.57%	125.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,779	50,041	79,895	39,327	50,483	96,846	75,963	-13.05%
YoY %	-34.50%	-37.37%	103.16%	-22.10%	-47.87%	27.49%	-	-
Horiz. %	43.15%	65.88%	105.18%	51.77%	66.46%	127.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.55%	6.79%	12.27%	22.96%	8.98%	20.87%	20.37%	-
YoY %	305.74%	-44.66%	-46.56%	155.68%	-56.97%	2.45%	-	-
Horiz. %	135.25%	33.33%	60.24%	112.71%	44.08%	102.45%	100.00%	-
Total Cost	2,373,837	2,202,858	2,271,114	2,028,931	1,868,478	1,573,597	1,163,775	12.60%
YoY %	7.76%	-3.01%	11.94%	8.59%	18.74%	35.21%	-	-
Horiz. %	203.98%	189.29%	195.15%	174.34%	160.55%	135.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	754,869	728,730	694,049	639,969	434,909	479,110	425,121	10.03%
YoY %	3.59%	5.00%	8.45%	47.15%	-9.23%	12.70%	-	-
Horiz. %	177.57%	171.42%	163.26%	150.54%	102.30%	112.70%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	21,521	35,048	80,704	16,166	66,746	21,529	21,530	-0.00%
YoY %	-38.60%	-56.57%	399.22%	-75.78%	210.03%	-0.00%	-	-
Horiz. %	99.96%	162.79%	374.84%	75.09%	310.01%	100.00%	100.00%	-
Div Payout %	65.66%	70.04%	101.01%	41.11%	132.22%	22.23%	28.34%	-
YoY %	-6.25%	-30.66%	145.71%	-68.91%	494.78%	-21.56%	-	-
Horiz. %	231.69%	247.14%	356.42%	145.06%	466.55%	78.44%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	754,869	728,730	694,049	639,969	434,909	479,110	425,121	10.03%
YoY %	3.59%	5.00%	8.45%	47.15%	-9.23%	12.70%	-	-
Horiz. %	177.57%	171.42%	163.26%	150.54%	102.30%	112.70%	100.00%	-
NOSH	550,999	539,800	538,023	537,789	181,212	107,665	107,625	31.24%
YoY %	2.07%	0.33%	0.04%	196.77%	68.31%	0.04%	-	-
Horiz. %	511.96%	501.56%	499.91%	499.69%	168.37%	100.04%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	1.61%	2.67%	3.94%	2.58%	3.01%	6.60%	7.06%	-
YoY %	-39.70%	-32.23%	52.71%	-14.29%	-54.39%	-6.52%	-	-
Horiz. %	22.80%	37.82%	55.81%	36.54%	42.63%	93.48%	100.00%	-
ROE	4.34%	6.87%	11.51%	6.15%	11.61%	20.21%	17.87%	-
YoY %	-36.83%	-40.31%	87.15%	-47.03%	-42.55%	13.09%	-	-
Horiz. %	24.29%	38.44%	64.41%	34.42%	64.97%	113.09%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	437.87	419.28	439.42	387.26	1,063.10	1,564.86	1,163.49	-15.01%
YoY %	4.43%	-4.58%	13.47%	-63.57%	-32.06%	34.50%	-	-
Horiz. %	37.63%	36.04%	37.77%	33.28%	91.37%	134.50%	100.00%	-
EPS	5.95	9.27	14.85	7.31	27.86	89.95	70.58	-33.75%
YoY %	-35.81%	-37.58%	103.15%	-73.76%	-69.03%	27.44%	-	-
Horiz. %	8.43%	13.13%	21.04%	10.36%	39.47%	127.44%	100.00%	-
DPS	3.91	6.50	15.00	3.01	36.83	20.00	20.00	-23.79%
YoY %	-39.85%	-56.67%	398.34%	-91.83%	84.15%	0.00%	-	-
Horiz. %	19.55%	32.50%	75.00%	15.05%	184.15%	100.00%	100.00%	-
NAPS	1.37	1.35	1.29	1.19	2.40	4.45	3.95	-16.16%
YoY %	1.48%	4.65%	8.40%	-50.42%	-46.07%	12.66%	-	-
Horiz. %	34.68%	34.18%	32.66%	30.13%	60.76%	112.66%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 537,789
RPS	194.70	182.65	190.79	168.07	155.47	135.96	101.05	11.53%
YoY %	6.60%	-4.27%	13.52%	8.10%	14.35%	34.55%	-	-
Horiz. %	192.68%	180.75%	188.81%	166.32%	153.85%	134.55%	100.00%	-
EPS	2.65	4.04	6.45	3.17	4.07	7.82	6.13	-13.03%
YoY %	-34.41%	-37.36%	103.47%	-22.11%	-47.95%	27.57%	-	-
Horiz. %	43.23%	65.91%	105.22%	51.71%	66.39%	127.57%	100.00%	-
DPS	1.74	2.83	6.51	1.30	5.39	1.74	1.74	0.00%
YoY %	-38.52%	-56.53%	400.77%	-75.88%	209.77%	0.00%	-	-
Horiz. %	100.00%	162.64%	374.14%	74.71%	309.77%	100.00%	100.00%	-
NAPS	0.6092	0.5881	0.5601	0.5165	0.351	0.3866	0.3431	10.03%
YoY %	3.59%	5.00%	8.44%	47.15%	-9.21%	12.68%	-	-
Horiz. %	177.56%	171.41%	163.25%	150.54%	102.30%	112.68%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	1.24	1.51	1.54	1.23	4.67	2.72	1.95	-
P/RPS	0.28	0.36	0.35	0.32	0.44	0.17	0.17	8.66%
YoY %	-22.22%	2.86%	9.38%	-27.27%	158.82%	0.00%	-	-
Horiz. %	164.71%	211.76%	205.88%	188.24%	258.82%	100.00%	100.00%	-
P/EPS	20.84	16.29	10.37	16.82	16.76	3.02	2.76	40.02%
YoY %	27.93%	57.09%	-38.35%	0.36%	454.97%	9.42%	-	-
Horiz. %	755.07%	590.22%	375.72%	609.42%	607.25%	109.42%	100.00%	-
EY	4.80	6.14	9.64	5.95	5.97	33.07	36.20	-28.56%
YoY %	-21.82%	-36.31%	62.02%	-0.34%	-81.95%	-8.65%	-	-
Horiz. %	13.26%	16.96%	26.63%	16.44%	16.49%	91.35%	100.00%	-
DY	3.15	4.30	9.74	2.44	7.89	7.35	10.26	-17.85%
YoY %	-26.74%	-55.85%	299.18%	-69.07%	7.35%	-28.36%	-	-
Horiz. %	30.70%	41.91%	94.93%	23.78%	76.90%	71.64%	100.00%	-
P/NAPS	0.91	1.12	1.19	1.03	1.95	0.61	0.49	10.85%
YoY %	-18.75%	-5.88%	15.53%	-47.18%	219.67%	24.49%	-	-
Horiz. %	185.71%	228.57%	242.86%	210.20%	397.96%	124.49%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	17/05/16	21/05/15	14/05/14	16/05/13	17/05/12	24/05/11	25/05/10	-
Price	1.21	1.50	1.55	1.33	1.59	3.22	1.92	-
P/RPS	0.28	0.36	0.35	0.34	0.15	0.21	0.17	8.66%
YoY %	-22.22%	2.86%	2.94%	126.67%	-28.57%	23.53%	-	-
Horiz. %	164.71%	211.76%	205.88%	200.00%	88.24%	123.53%	100.00%	-
P/EPS	20.34	16.18	10.44	18.19	5.71	3.58	2.72	39.79%
YoY %	25.71%	54.98%	-42.61%	218.56%	59.50%	31.62%	-	-
Horiz. %	747.79%	594.85%	383.82%	668.75%	209.93%	131.62%	100.00%	-
EY	4.92	6.18	9.58	5.50	17.52	27.94	36.76	-28.45%
YoY %	-20.39%	-35.49%	74.18%	-68.61%	-37.29%	-23.99%	-	-
Horiz. %	13.38%	16.81%	26.06%	14.96%	47.66%	76.01%	100.00%	-
DY	3.23	4.33	9.68	2.26	23.17	6.21	10.42	-17.71%
YoY %	-25.40%	-55.27%	328.32%	-90.25%	273.11%	-40.40%	-	-
Horiz. %	31.00%	41.55%	92.90%	21.69%	222.36%	59.60%	100.00%	-
P/NAPS	0.88	1.11	1.20	1.12	0.66	0.72	0.49	10.24%
YoY %	-20.72%	-7.50%	7.14%	69.70%	-8.33%	46.94%	-	-
Horiz. %	179.59%	226.53%	244.90%	228.57%	134.69%	146.94%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos