[MFLOUR] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 313.33%
YoY- 786.37%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 2,539,508 2,426,936 2,309,662 2,223,456 2,835,096 2,680,670 2,624,874 -2.18%
PBT 134,096 96,904 143,898 180,588 112,620 36,745 14,754 336.10%
Tax -29,844 101,638 79,638 135,188 -25,784 -16,161 -15,222 56.71%
NP 104,252 198,542 223,537 315,776 86,836 20,584 -468 -
-
NP to SH 81,264 173,909 199,845 291,940 70,632 5,413 -15,812 -
-
Tax Rate 22.26% -104.89% -55.34% -74.86% 22.89% 43.98% 103.17% -
Total Cost 2,435,256 2,228,394 2,086,125 1,907,680 2,748,260 2,660,086 2,625,342 -4.89%
-
Net Worth 1,254,251 1,254,173 1,233,618 1,223,050 1,085,158 1,069,821 1,059,035 11.95%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 20,393 - - - 10,092 - -
Div Payout % - 11.73% - - - 186.45% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,254,251 1,254,173 1,233,618 1,223,050 1,085,158 1,069,821 1,059,035 11.95%
NOSH 1,019,903 1,019,653 1,019,653 1,019,453 1,018,295 1,010,282 1,008,988 0.72%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.11% 8.18% 9.68% 14.20% 3.06% 0.77% -0.02% -
ROE 6.48% 13.87% 16.20% 23.87% 6.51% 0.51% -1.49% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 249.04 238.02 226.54 218.16 279.55 265.61 260.25 -2.89%
EPS 7.96 17.08 19.64 28.72 6.96 0.54 -1.57 -
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.23 1.23 1.21 1.20 1.07 1.06 1.05 11.13%
Adjusted Per Share Value based on latest NOSH - 1,019,453
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 204.94 195.85 186.39 179.43 228.79 216.33 211.83 -2.18%
EPS 6.56 14.03 16.13 23.56 5.70 0.44 -1.28 -
DPS 0.00 1.65 0.00 0.00 0.00 0.81 0.00 -
NAPS 1.0122 1.0121 0.9955 0.987 0.8757 0.8633 0.8546 11.95%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.625 0.685 0.76 0.755 0.90 0.65 0.575 -
P/RPS 0.25 0.29 0.34 0.35 0.32 0.24 0.22 8.90%
P/EPS 7.84 4.02 3.88 2.64 12.92 121.19 -36.68 -
EY 12.75 24.90 25.79 37.94 7.74 0.83 -2.73 -
DY 0.00 2.92 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 0.51 0.56 0.63 0.63 0.84 0.61 0.55 -4.91%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 28/02/22 17/11/21 20/08/21 28/05/21 26/02/21 20/11/20 -
Price 0.635 0.625 0.725 0.79 0.875 0.83 0.605 -
P/RPS 0.25 0.26 0.32 0.36 0.31 0.31 0.23 5.72%
P/EPS 7.97 3.66 3.70 2.76 12.56 154.76 -38.59 -
EY 12.55 27.29 27.04 36.26 7.96 0.65 -2.59 -
DY 0.00 3.20 0.00 0.00 0.00 1.20 0.00 -
P/NAPS 0.52 0.51 0.60 0.66 0.82 0.78 0.58 -7.02%

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