[MFLOUR] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 1204.86%
YoY- 205.19%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 2,426,936 2,309,662 2,223,456 2,835,096 2,680,670 2,624,874 2,605,592 -4.61%
PBT 96,904 143,898 180,588 112,620 36,745 14,754 -23,238 -
Tax 101,638 79,638 135,188 -25,784 -16,161 -15,222 -4,038 -
NP 198,542 223,537 315,776 86,836 20,584 -468 -27,276 -
-
NP to SH 173,909 199,845 291,940 70,632 5,413 -15,812 -42,534 -
-
Tax Rate -104.89% -55.34% -74.86% 22.89% 43.98% 103.17% - -
Total Cost 2,228,394 2,086,125 1,907,680 2,748,260 2,660,086 2,625,342 2,632,868 -10.49%
-
Net Worth 1,254,173 1,233,618 1,223,050 1,085,158 1,069,821 1,059,035 1,068,041 11.27%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 20,393 - - - 10,092 - - -
Div Payout % 11.73% - - - 186.45% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,254,173 1,233,618 1,223,050 1,085,158 1,069,821 1,059,035 1,068,041 11.27%
NOSH 1,019,653 1,019,653 1,019,453 1,018,295 1,010,282 1,008,988 1,007,911 0.77%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.18% 9.68% 14.20% 3.06% 0.77% -0.02% -1.05% -
ROE 13.87% 16.20% 23.87% 6.51% 0.51% -1.49% -3.98% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 238.02 226.54 218.16 279.55 265.61 260.25 258.60 -5.36%
EPS 17.08 19.64 28.72 6.96 0.54 -1.57 -4.22 -
DPS 2.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.23 1.21 1.20 1.07 1.06 1.05 1.06 10.39%
Adjusted Per Share Value based on latest NOSH - 1,018,295
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 195.85 186.39 179.43 228.79 216.33 211.83 210.27 -4.61%
EPS 14.03 16.13 23.56 5.70 0.44 -1.28 -3.43 -
DPS 1.65 0.00 0.00 0.00 0.81 0.00 0.00 -
NAPS 1.0121 0.9955 0.987 0.8757 0.8633 0.8546 0.8619 11.27%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.685 0.76 0.755 0.90 0.65 0.575 0.51 -
P/RPS 0.29 0.34 0.35 0.32 0.24 0.22 0.20 28.02%
P/EPS 4.02 3.88 2.64 12.92 121.19 -36.68 -12.08 -
EY 24.90 25.79 37.94 7.74 0.83 -2.73 -8.28 -
DY 2.92 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 0.56 0.63 0.63 0.84 0.61 0.55 0.48 10.79%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 17/11/21 20/08/21 28/05/21 26/02/21 20/11/20 27/08/20 -
Price 0.625 0.725 0.79 0.875 0.83 0.605 0.58 -
P/RPS 0.26 0.32 0.36 0.31 0.31 0.23 0.22 11.74%
P/EPS 3.66 3.70 2.76 12.56 154.76 -38.59 -13.74 -
EY 27.29 27.04 36.26 7.96 0.65 -2.59 -7.28 -
DY 3.20 0.00 0.00 0.00 1.20 0.00 0.00 -
P/NAPS 0.51 0.60 0.66 0.82 0.78 0.58 0.55 -4.89%

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