[MFLOUR] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -53.27%
YoY- 15.05%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,915,570 2,794,674 2,593,106 2,539,508 2,426,936 2,309,662 2,223,456 19.74%
PBT 179,444 170,578 150,012 134,096 96,904 143,898 180,588 -0.42%
Tax -25,444 -24,612 -25,820 -29,844 101,638 79,638 135,188 -
NP 154,000 145,966 124,192 104,252 198,542 223,537 315,776 -37.96%
-
NP to SH 145,045 130,894 103,924 81,264 173,909 199,845 291,940 -37.19%
-
Tax Rate 14.18% 14.43% 17.21% 22.26% -104.89% -55.34% -74.86% -
Total Cost 2,761,570 2,648,708 2,468,914 2,435,256 2,228,394 2,086,125 1,907,680 27.88%
-
Net Worth 1,366,963 1,346,336 1,305,475 1,254,251 1,254,173 1,233,618 1,223,050 7.67%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 30,603 20,399 30,597 - 20,393 - - -
Div Payout % 21.10% 15.58% 29.44% - 11.73% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,366,963 1,346,336 1,305,475 1,254,251 1,254,173 1,233,618 1,223,050 7.67%
NOSH 1,020,210 1,020,089 1,019,903 1,019,903 1,019,653 1,019,653 1,019,453 0.04%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.28% 5.22% 4.79% 4.11% 8.18% 9.68% 14.20% -
ROE 10.61% 9.72% 7.96% 6.48% 13.87% 16.20% 23.87% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 285.81 274.00 254.25 249.04 238.02 226.54 218.16 19.67%
EPS 14.22 12.84 10.20 7.96 17.08 19.64 28.72 -37.33%
DPS 3.00 2.00 3.00 0.00 2.00 0.00 0.00 -
NAPS 1.34 1.32 1.28 1.23 1.23 1.21 1.20 7.61%
Adjusted Per Share Value based on latest NOSH - 1,019,903
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 235.29 225.53 209.26 204.94 195.85 186.39 179.43 19.74%
EPS 11.71 10.56 8.39 6.56 14.03 16.13 23.56 -37.17%
DPS 2.47 1.65 2.47 0.00 1.65 0.00 0.00 -
NAPS 1.1031 1.0865 1.0535 1.0122 1.0121 0.9955 0.987 7.67%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.76 0.565 0.62 0.625 0.685 0.76 0.755 -
P/RPS 0.27 0.21 0.24 0.25 0.29 0.34 0.35 -15.84%
P/EPS 5.35 4.40 6.08 7.84 4.02 3.88 2.64 59.93%
EY 18.71 22.71 16.43 12.75 24.90 25.79 37.94 -37.50%
DY 3.95 3.54 4.84 0.00 2.92 0.00 0.00 -
P/NAPS 0.57 0.43 0.48 0.51 0.56 0.63 0.63 -6.43%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 21/11/22 25/08/22 27/05/22 28/02/22 17/11/21 20/08/21 -
Price 0.815 0.61 0.575 0.635 0.625 0.725 0.79 -
P/RPS 0.29 0.22 0.23 0.25 0.26 0.32 0.36 -13.38%
P/EPS 5.73 4.75 5.64 7.97 3.66 3.70 2.76 62.52%
EY 17.45 21.04 17.72 12.55 27.29 27.04 36.26 -38.50%
DY 3.68 3.28 5.22 0.00 3.20 0.00 0.00 -
P/NAPS 0.61 0.46 0.45 0.52 0.51 0.60 0.66 -5.10%

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