[MFLOUR] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 16.03%
YoY- 3112.8%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,096,006 1,296,553 634,877 2,426,936 1,732,247 1,111,728 708,774 105.89%
PBT 127,934 75,006 33,524 96,904 107,924 90,294 28,155 174.08%
Tax -18,459 -12,910 -7,461 101,638 59,729 67,594 -6,446 101.52%
NP 109,475 62,096 26,063 198,542 167,653 157,888 21,709 193.78%
-
NP to SH 98,171 51,962 20,316 173,909 149,884 145,970 17,658 213.50%
-
Tax Rate 14.43% 17.21% 22.26% -104.89% -55.34% -74.86% 22.89% -
Total Cost 1,986,531 1,234,457 608,814 2,228,394 1,564,594 953,840 687,065 102.82%
-
Net Worth 1,346,336 1,305,475 1,254,251 1,254,173 1,233,618 1,223,050 1,085,158 15.44%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 15,299 15,298 - 20,393 - - - -
Div Payout % 15.58% 29.44% - 11.73% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,346,336 1,305,475 1,254,251 1,254,173 1,233,618 1,223,050 1,085,158 15.44%
NOSH 1,020,089 1,019,903 1,019,903 1,019,653 1,019,653 1,019,453 1,018,295 0.11%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.22% 4.79% 4.11% 8.18% 9.68% 14.20% 3.06% -
ROE 7.29% 3.98% 1.62% 13.87% 12.15% 11.93% 1.63% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 205.50 127.13 62.26 238.02 169.91 109.08 69.89 105.10%
EPS 9.63 5.10 1.99 17.08 14.73 14.36 1.74 212.55%
DPS 1.50 1.50 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.32 1.28 1.23 1.23 1.21 1.20 1.07 15.01%
Adjusted Per Share Value based on latest NOSH - 1,019,653
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 169.15 104.63 51.23 195.85 139.79 89.72 57.20 105.88%
EPS 7.92 4.19 1.64 14.03 12.10 11.78 1.43 212.70%
DPS 1.23 1.23 0.00 1.65 0.00 0.00 0.00 -
NAPS 1.0865 1.0535 1.0122 1.0121 0.9955 0.987 0.8757 15.44%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.565 0.62 0.625 0.685 0.76 0.755 0.90 -
P/RPS 0.27 0.49 1.00 0.29 0.45 0.69 1.29 -64.71%
P/EPS 5.87 12.17 31.37 4.02 5.17 5.27 51.69 -76.51%
EY 17.04 8.22 3.19 24.90 19.34 18.97 1.93 326.61%
DY 2.65 2.42 0.00 2.92 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.51 0.56 0.63 0.63 0.84 -35.98%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 25/08/22 27/05/22 28/02/22 17/11/21 20/08/21 28/05/21 -
Price 0.61 0.575 0.635 0.625 0.725 0.79 0.875 -
P/RPS 0.30 0.45 1.02 0.26 0.43 0.72 1.25 -61.34%
P/EPS 6.34 11.29 31.87 3.66 4.93 5.52 50.25 -74.81%
EY 15.78 8.86 3.14 27.29 20.28 18.13 1.99 297.15%
DY 2.46 2.61 0.00 3.20 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.52 0.51 0.60 0.66 0.82 -31.95%

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