[MFLOUR] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 347.19%
YoY- 1145.18%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,681,563 2,615,861 2,521,374 2,540,684 2,423,774 2,338,984 2,222,984 13.27%
PBT 78,295 78,257 58,514 103,500 39,933 9,126 21,110 139.03%
Tax -17,693 -11,378 -5,502 -15,852 -12,467 -1,097 -3,410 198.81%
NP 60,602 66,878 53,012 87,648 27,466 8,029 17,700 126.65%
-
NP to SH 43,251 53,321 38,586 79,492 17,776 1,572 12,730 125.49%
-
Tax Rate 22.60% 14.54% 9.40% 15.32% 31.22% 12.02% 16.15% -
Total Cost 2,620,961 2,548,982 2,468,362 2,453,036 2,396,308 2,330,954 2,205,284 12.16%
-
Net Worth 1,094,051 1,093,134 1,078,856 906,671 819,924 797,913 814,422 21.68%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 30,111 16,046 23,974 - 16,508 14,674 22,011 23.16%
Div Payout % 69.62% 30.09% 62.13% - 92.87% 933.48% 172.91% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,094,051 1,093,134 1,078,856 906,671 819,924 797,913 814,422 21.68%
NOSH 1,004,094 1,003,453 1,001,884 978,443 825,428 550,285 550,285 49.15%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.26% 2.56% 2.10% 3.45% 1.13% 0.34% 0.80% -
ROE 3.95% 4.88% 3.58% 8.77% 2.17% 0.20% 1.56% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 267.16 260.84 252.40 308.24 440.46 425.05 403.97 -24.03%
EPS 4.51 5.65 4.22 9.64 3.23 0.28 2.32 55.57%
DPS 3.00 1.60 2.40 0.00 3.00 2.67 4.00 -17.40%
NAPS 1.09 1.09 1.08 1.10 1.49 1.45 1.48 -18.40%
Adjusted Per Share Value based on latest NOSH - 978,443
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 216.40 211.10 203.48 205.03 195.60 188.76 179.40 13.27%
EPS 3.49 4.30 3.11 6.42 1.43 0.13 1.03 125.09%
DPS 2.43 1.29 1.93 0.00 1.33 1.18 1.78 22.99%
NAPS 0.8829 0.8822 0.8706 0.7317 0.6617 0.6439 0.6572 21.68%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.64 0.585 0.695 0.76 0.48 1.06 1.42 -
P/RPS 0.24 0.22 0.28 0.25 0.11 0.25 0.35 -22.18%
P/EPS 14.85 11.00 17.99 7.88 14.86 371.06 61.38 -61.07%
EY 6.73 9.09 5.56 12.69 6.73 0.27 1.63 156.70%
DY 4.69 2.74 3.45 0.00 6.25 2.52 2.82 40.24%
P/NAPS 0.59 0.54 0.64 0.69 0.32 0.73 0.96 -27.64%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 13/11/19 14/08/19 24/05/19 27/02/19 08/11/18 17/08/18 -
Price 0.565 0.72 0.61 0.745 0.555 1.11 1.20 -
P/RPS 0.21 0.28 0.24 0.24 0.13 0.26 0.30 -21.11%
P/EPS 13.11 13.54 15.79 7.72 17.18 388.56 51.87 -59.92%
EY 7.63 7.38 6.33 12.95 5.82 0.26 1.93 149.39%
DY 5.31 2.22 3.93 0.00 5.41 2.40 3.33 36.37%
P/NAPS 0.52 0.66 0.56 0.68 0.37 0.77 0.81 -25.52%

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