[MFLOUR] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 1407.72%
YoY- -74.08%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,961,896 1,260,687 635,171 2,423,774 1,754,238 1,111,492 563,815 129.45%
PBT 58,693 29,257 25,875 39,933 6,845 10,555 2,450 729.41%
Tax -8,534 -2,751 -3,963 -12,467 -823 -1,705 235 -
NP 50,159 26,506 21,912 27,466 6,022 8,850 2,685 602.79%
-
NP to SH 39,991 19,293 19,873 17,776 1,179 6,365 1,596 754.61%
-
Tax Rate 14.54% 9.40% 15.32% 31.22% 12.02% 16.15% -9.59% -
Total Cost 1,911,737 1,234,181 613,259 2,396,308 1,748,216 1,102,642 561,130 126.24%
-
Net Worth 1,093,134 1,078,856 906,671 819,924 797,913 814,422 803,416 22.76%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 12,034 11,987 - 16,508 11,005 11,005 - -
Div Payout % 30.09% 62.13% - 92.87% 933.48% 172.91% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,093,134 1,078,856 906,671 819,924 797,913 814,422 803,416 22.76%
NOSH 1,003,453 1,001,884 978,443 825,428 550,285 550,285 550,285 49.20%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.56% 2.10% 3.45% 1.13% 0.34% 0.80% 0.48% -
ROE 3.66% 1.79% 2.19% 2.17% 0.15% 0.78% 0.20% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 195.63 126.20 77.06 440.46 318.79 201.98 102.46 53.84%
EPS 4.24 2.11 2.41 3.23 0.21 1.16 0.29 496.94%
DPS 1.20 1.20 0.00 3.00 2.00 2.00 0.00 -
NAPS 1.09 1.08 1.10 1.49 1.45 1.48 1.46 -17.68%
Adjusted Per Share Value based on latest NOSH - 825,428
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 158.33 101.74 51.26 195.60 141.57 89.70 45.50 129.45%
EPS 3.23 1.56 1.60 1.43 0.10 0.51 0.13 749.81%
DPS 0.97 0.97 0.00 1.33 0.89 0.89 0.00 -
NAPS 0.8822 0.8706 0.7317 0.6617 0.6439 0.6572 0.6484 22.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.585 0.695 0.76 0.48 1.06 1.42 1.53 -
P/RPS 0.30 0.55 0.99 0.11 0.33 0.70 1.49 -65.61%
P/EPS 14.67 35.99 31.52 14.86 494.74 122.77 527.53 -90.80%
EY 6.82 2.78 3.17 6.73 0.20 0.81 0.19 985.77%
DY 2.05 1.73 0.00 6.25 1.89 1.41 0.00 -
P/NAPS 0.54 0.64 0.69 0.32 0.73 0.96 1.05 -35.78%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 13/11/19 14/08/19 24/05/19 27/02/19 08/11/18 17/08/18 30/05/18 -
Price 0.72 0.61 0.745 0.555 1.11 1.20 1.52 -
P/RPS 0.37 0.48 0.97 0.13 0.35 0.59 1.48 -60.28%
P/EPS 18.06 31.58 30.90 17.18 518.08 103.75 524.08 -89.38%
EY 5.54 3.17 3.24 5.82 0.19 0.96 0.19 845.39%
DY 1.67 1.97 0.00 5.41 1.80 1.67 0.00 -
P/NAPS 0.66 0.56 0.68 0.37 0.77 0.81 1.04 -26.13%

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