[MFLOUR] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 1030.79%
YoY- -74.08%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,615,861 2,521,374 2,540,684 2,423,774 2,338,984 2,222,984 2,255,260 10.38%
PBT 78,257 58,514 103,500 39,933 9,126 21,110 9,800 299.00%
Tax -11,378 -5,502 -15,852 -12,467 -1,097 -3,410 940 -
NP 66,878 53,012 87,648 27,466 8,029 17,700 10,740 238.09%
-
NP to SH 53,321 38,586 79,492 17,776 1,572 12,730 6,384 311.12%
-
Tax Rate 14.54% 9.40% 15.32% 31.22% 12.02% 16.15% -9.59% -
Total Cost 2,548,982 2,468,362 2,453,036 2,396,308 2,330,954 2,205,284 2,244,520 8.84%
-
Net Worth 1,093,134 1,078,856 906,671 819,924 797,913 814,422 803,416 22.76%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 16,046 23,974 - 16,508 14,674 22,011 - -
Div Payout % 30.09% 62.13% - 92.87% 933.48% 172.91% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,093,134 1,078,856 906,671 819,924 797,913 814,422 803,416 22.76%
NOSH 1,003,453 1,001,884 978,443 825,428 550,285 550,285 550,285 49.20%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.56% 2.10% 3.45% 1.13% 0.34% 0.80% 0.48% -
ROE 4.88% 3.58% 8.77% 2.17% 0.20% 1.56% 0.79% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 260.84 252.40 308.24 440.46 425.05 403.97 409.83 -25.98%
EPS 5.65 4.22 9.64 3.23 0.28 2.32 1.16 187.06%
DPS 1.60 2.40 0.00 3.00 2.67 4.00 0.00 -
NAPS 1.09 1.08 1.10 1.49 1.45 1.48 1.46 -17.68%
Adjusted Per Share Value based on latest NOSH - 825,428
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 211.10 203.48 205.03 195.60 188.76 179.40 182.00 10.38%
EPS 4.30 3.11 6.42 1.43 0.13 1.03 0.52 308.39%
DPS 1.29 1.93 0.00 1.33 1.18 1.78 0.00 -
NAPS 0.8822 0.8706 0.7317 0.6617 0.6439 0.6572 0.6484 22.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.585 0.695 0.76 0.48 1.06 1.42 1.53 -
P/RPS 0.22 0.28 0.25 0.11 0.25 0.35 0.37 -29.26%
P/EPS 11.00 17.99 7.88 14.86 371.06 61.38 131.88 -80.88%
EY 9.09 5.56 12.69 6.73 0.27 1.63 0.76 422.20%
DY 2.74 3.45 0.00 6.25 2.52 2.82 0.00 -
P/NAPS 0.54 0.64 0.69 0.32 0.73 0.96 1.05 -35.78%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 13/11/19 14/08/19 24/05/19 27/02/19 08/11/18 17/08/18 30/05/18 -
Price 0.72 0.61 0.745 0.555 1.11 1.20 1.52 -
P/RPS 0.28 0.24 0.24 0.13 0.26 0.30 0.37 -16.94%
P/EPS 13.54 15.79 7.72 17.18 388.56 51.87 131.02 -77.94%
EY 7.38 6.33 12.95 5.82 0.26 1.93 0.76 354.52%
DY 2.22 3.93 0.00 5.41 2.40 3.33 0.00 -
P/NAPS 0.66 0.56 0.68 0.37 0.77 0.81 1.04 -26.13%

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