[MFLOUR] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 27.88%
YoY- -64.4%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 3,306,776 2,915,570 2,794,674 2,593,106 2,539,508 2,426,936 2,309,662 27.05%
PBT 61,664 179,444 170,578 150,012 134,096 96,904 143,898 -43.18%
Tax -10,080 -25,444 -24,612 -25,820 -29,844 101,638 79,638 -
NP 51,584 154,000 145,966 124,192 104,252 198,542 223,537 -62.41%
-
NP to SH 41,760 145,045 130,894 103,924 81,264 173,909 199,845 -64.81%
-
Tax Rate 16.35% 14.18% 14.43% 17.21% 22.26% -104.89% -55.34% -
Total Cost 3,255,192 2,761,570 2,648,708 2,468,914 2,435,256 2,228,394 2,086,125 34.56%
-
Net Worth 1,367,478 1,366,963 1,346,336 1,305,475 1,254,251 1,254,173 1,233,618 7.11%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 30,603 20,399 30,597 - 20,393 - -
Div Payout % - 21.10% 15.58% 29.44% - 11.73% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,367,478 1,366,963 1,346,336 1,305,475 1,254,251 1,254,173 1,233,618 7.11%
NOSH 1,020,981 1,020,210 1,020,089 1,019,903 1,019,903 1,019,653 1,019,653 0.08%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 1.56% 5.28% 5.22% 4.79% 4.11% 8.18% 9.68% -
ROE 3.05% 10.61% 9.72% 7.96% 6.48% 13.87% 16.20% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 324.03 285.81 274.00 254.25 249.04 238.02 226.54 26.97%
EPS 4.08 14.22 12.84 10.20 7.96 17.08 19.64 -64.95%
DPS 0.00 3.00 2.00 3.00 0.00 2.00 0.00 -
NAPS 1.34 1.34 1.32 1.28 1.23 1.23 1.21 7.04%
Adjusted Per Share Value based on latest NOSH - 1,019,903
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 266.86 235.29 225.53 209.26 204.94 195.85 186.39 27.05%
EPS 3.37 11.71 10.56 8.39 6.56 14.03 16.13 -64.82%
DPS 0.00 2.47 1.65 2.47 0.00 1.65 0.00 -
NAPS 1.1036 1.1031 1.0865 1.0535 1.0122 1.0121 0.9955 7.12%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.765 0.76 0.565 0.62 0.625 0.685 0.76 -
P/RPS 0.24 0.27 0.21 0.24 0.25 0.29 0.34 -20.73%
P/EPS 18.69 5.35 4.40 6.08 7.84 4.02 3.88 185.49%
EY 5.35 18.71 22.71 16.43 12.75 24.90 25.79 -64.99%
DY 0.00 3.95 3.54 4.84 0.00 2.92 0.00 -
P/NAPS 0.57 0.57 0.43 0.48 0.51 0.56 0.63 -6.46%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 18/05/23 27/02/23 21/11/22 25/08/22 27/05/22 28/02/22 17/11/21 -
Price 0.75 0.815 0.61 0.575 0.635 0.625 0.725 -
P/RPS 0.23 0.29 0.22 0.23 0.25 0.26 0.32 -19.77%
P/EPS 18.33 5.73 4.75 5.64 7.97 3.66 3.70 190.89%
EY 5.46 17.45 21.04 17.72 12.55 27.29 27.04 -65.61%
DY 0.00 3.68 3.28 5.22 0.00 3.20 0.00 -
P/NAPS 0.56 0.61 0.46 0.45 0.52 0.51 0.60 -4.49%

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