[MFLOUR] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 6.19%
YoY- -15.18%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,754,238 1,111,492 563,815 2,402,283 1,811,074 1,180,101 604,175 103.39%
PBT 6,845 10,555 2,450 96,493 81,770 55,268 33,796 -65.47%
Tax -823 -1,705 235 -24,530 -15,260 -12,199 -6,803 -75.50%
NP 6,022 8,850 2,685 71,963 66,510 43,069 26,993 -63.18%
-
NP to SH 1,179 6,365 1,596 68,568 64,573 41,059 24,910 -86.89%
-
Tax Rate 12.02% 16.15% -9.59% 25.42% 18.66% 22.07% 20.13% -
Total Cost 1,748,216 1,102,642 561,130 2,330,320 1,744,564 1,137,032 577,182 109.20%
-
Net Worth 797,913 814,422 803,416 836,433 841,936 841,911 835,832 -3.04%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 11,005 11,005 - 35,768 16,508 16,508 - -
Div Payout % 933.48% 172.91% - 52.17% 25.57% 40.21% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 797,913 814,422 803,416 836,433 841,936 841,911 835,832 -3.04%
NOSH 550,285 550,285 550,285 550,285 550,285 550,285 549,889 0.04%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.34% 0.80% 0.48% 3.00% 3.67% 3.65% 4.47% -
ROE 0.15% 0.78% 0.20% 8.20% 7.67% 4.88% 2.98% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 318.79 201.98 102.46 436.55 329.12 214.46 109.87 103.29%
EPS 0.21 1.16 0.29 12.46 11.73 7.46 4.53 -87.07%
DPS 2.00 2.00 0.00 6.50 3.00 3.00 0.00 -
NAPS 1.45 1.48 1.46 1.52 1.53 1.53 1.52 -3.09%
Adjusted Per Share Value based on latest NOSH - 550,285
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 141.57 89.70 45.50 193.86 146.15 95.23 48.76 103.38%
EPS 0.10 0.51 0.13 5.53 5.21 3.31 2.01 -86.44%
DPS 0.89 0.89 0.00 2.89 1.33 1.33 0.00 -
NAPS 0.6439 0.6572 0.6484 0.675 0.6794 0.6794 0.6745 -3.04%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.06 1.42 1.53 1.91 2.06 2.45 1.49 -
P/RPS 0.33 0.70 1.49 0.44 0.63 1.14 1.36 -61.06%
P/EPS 494.74 122.77 527.53 15.33 17.56 32.83 32.89 508.35%
EY 0.20 0.81 0.19 6.52 5.70 3.05 3.04 -83.67%
DY 1.89 1.41 0.00 3.40 1.46 1.22 0.00 -
P/NAPS 0.73 0.96 1.05 1.26 1.35 1.60 0.98 -17.81%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 08/11/18 17/08/18 30/05/18 28/02/18 09/11/17 05/09/17 25/05/17 -
Price 1.11 1.20 1.52 2.05 1.89 2.09 2.20 -
P/RPS 0.35 0.59 1.48 0.47 0.57 0.97 2.00 -68.68%
P/EPS 518.08 103.75 524.08 16.45 16.11 28.01 48.57 383.86%
EY 0.19 0.96 0.19 6.08 6.21 3.57 2.06 -79.55%
DY 1.80 1.67 0.00 3.17 1.59 1.44 0.00 -
P/NAPS 0.77 0.81 1.04 1.35 1.24 1.37 1.45 -34.39%

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