[MFLOUR] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 285.6%
YoY- -66.71%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,503,502 751,602 3,148,901 2,354,350 1,579,443 826,694 2,915,570 -35.71%
PBT 82,318 53,632 31,962 45,472 10,311 15,416 179,444 -40.54%
Tax -17,100 -10,723 -26,677 -9,377 -1,656 -2,520 -25,444 -23.29%
NP 65,218 42,909 5,285 36,095 8,655 12,896 154,000 -43.63%
-
NP to SH 56,726 37,899 -6,681 32,680 8,475 10,440 145,045 -46.55%
-
Tax Rate 20.77% 19.99% 83.46% 20.62% 16.06% 16.35% 14.18% -
Total Cost 1,438,284 708,693 3,143,616 2,318,255 1,570,788 813,798 2,761,570 -35.29%
-
Net Worth 1,363,069 1,302,958 1,339,763 1,389,745 1,399,038 1,367,478 1,366,963 -0.19%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 18,587 - 30,681 15,328 15,317 - 30,603 -28.30%
Div Payout % 32.77% - 0.00% 46.90% 180.74% - 21.10% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 1,363,069 1,302,958 1,339,763 1,389,745 1,399,038 1,367,478 1,366,963 -0.19%
NOSH 1,239,154 1,239,154 1,022,892 1,022,545 1,021,250 1,020,981 1,020,210 13.85%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 4.34% 5.71% 0.17% 1.53% 0.55% 1.56% 5.28% -
ROE 4.16% 2.91% -0.50% 2.35% 0.61% 0.76% 10.61% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 121.33 63.45 307.89 230.40 154.67 81.01 285.81 -43.54%
EPS 4.68 3.20 -0.65 3.20 0.83 1.02 14.22 -52.36%
DPS 1.50 0.00 3.00 1.50 1.50 0.00 3.00 -37.03%
NAPS 1.10 1.10 1.31 1.36 1.37 1.34 1.34 -12.33%
Adjusted Per Share Value based on latest NOSH - 1,022,545
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 121.33 60.65 254.12 190.00 127.46 66.71 235.29 -35.72%
EPS 4.68 3.06 -0.54 2.64 0.68 0.84 11.71 -45.77%
DPS 1.50 0.00 2.48 1.24 1.24 0.00 2.47 -28.30%
NAPS 1.10 1.0515 1.0812 1.1215 1.129 1.1036 1.1031 -0.18%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.855 0.67 0.64 0.625 0.60 0.765 0.76 -
P/RPS 0.70 1.06 0.21 0.27 0.39 0.94 0.27 88.83%
P/EPS 18.68 20.94 -97.97 19.54 72.30 74.78 5.35 130.32%
EY 5.35 4.78 -1.02 5.12 1.38 1.34 18.71 -56.63%
DY 1.75 0.00 4.69 2.40 2.50 0.00 3.95 -41.91%
P/NAPS 0.78 0.61 0.49 0.46 0.44 0.57 0.57 23.28%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 17/05/24 29/02/24 22/11/23 30/08/23 18/05/23 27/02/23 -
Price 0.725 0.765 0.65 0.70 0.635 0.75 0.815 -
P/RPS 0.60 1.21 0.21 0.30 0.41 0.93 0.29 62.44%
P/EPS 15.84 23.91 -99.50 21.89 76.51 73.31 5.73 97.09%
EY 6.31 4.18 -1.01 4.57 1.31 1.36 17.45 -49.27%
DY 2.07 0.00 4.62 2.14 2.36 0.00 3.68 -31.88%
P/NAPS 0.66 0.70 0.50 0.51 0.46 0.56 0.61 5.39%

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