[MFLOUR] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -92.04%
YoY- -76.67%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 2,301,907 1,699,828 1,091,621 556,060 2,286,575 1,712,433 1,143,182 59.25%
PBT 43,874 48,313 27,359 11,863 83,729 82,413 49,657 -7.90%
Tax -14,470 -12,099 -6,488 -4,037 -4,235 -11,149 -7,338 57.05%
NP 29,404 36,214 20,871 7,826 79,494 71,264 42,319 -21.50%
-
NP to SH 20,545 28,452 18,099 5,398 67,778 63,134 36,700 -32.00%
-
Tax Rate 32.98% 25.04% 23.71% 34.03% 5.06% 13.53% 14.78% -
Total Cost 2,272,503 1,663,614 1,070,750 548,234 2,207,081 1,641,169 1,100,863 61.91%
-
Net Worth 752,958 769,118 743,351 728,730 732,153 715,841 699,560 5.01%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 21,513 10,756 10,773 - 34,992 16,146 16,143 21.03%
Div Payout % 104.71% 37.81% 59.52% - 51.63% 25.58% 43.99% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 752,958 769,118 743,351 728,730 732,153 715,841 699,560 5.01%
NOSH 537,827 537,844 538,660 539,800 538,347 538,226 538,123 -0.03%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.28% 2.13% 1.91% 1.41% 3.48% 4.16% 3.70% -
ROE 2.73% 3.70% 2.43% 0.74% 9.26% 8.82% 5.25% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 428.00 316.04 202.65 103.01 424.74 318.16 212.44 59.31%
EPS 3.82 5.29 3.36 1.00 12.59 11.73 6.82 -31.97%
DPS 4.00 2.00 2.00 0.00 6.50 3.00 3.00 21.07%
NAPS 1.40 1.43 1.38 1.35 1.36 1.33 1.30 5.05%
Adjusted Per Share Value based on latest NOSH - 539,800
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 185.76 137.18 88.09 44.87 184.53 138.19 92.26 59.24%
EPS 1.66 2.30 1.46 0.44 5.47 5.09 2.96 -31.92%
DPS 1.74 0.87 0.87 0.00 2.82 1.30 1.30 21.38%
NAPS 0.6076 0.6207 0.5999 0.5881 0.5908 0.5777 0.5645 5.01%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.32 1.31 1.36 1.51 1.55 1.95 1.59 -
P/RPS 0.31 0.41 0.67 1.47 0.36 0.61 0.75 -44.42%
P/EPS 34.55 24.76 40.48 151.00 12.31 16.62 23.31 29.90%
EY 2.89 4.04 2.47 0.66 8.12 6.02 4.29 -23.09%
DY 3.03 1.53 1.47 0.00 4.19 1.54 1.89 36.86%
P/NAPS 0.94 0.92 0.99 1.12 1.14 1.47 1.22 -15.91%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 26/11/15 06/08/15 21/05/15 23/02/15 05/11/14 25/08/14 -
Price 1.27 1.33 1.30 1.50 1.64 1.86 1.98 -
P/RPS 0.30 0.42 0.64 1.46 0.39 0.58 0.93 -52.86%
P/EPS 33.25 25.14 38.69 150.00 13.03 15.86 29.03 9.44%
EY 3.01 3.98 2.58 0.67 7.68 6.31 3.44 -8.49%
DY 3.15 1.50 1.54 0.00 3.96 1.61 1.52 62.33%
P/NAPS 0.91 0.93 0.94 1.11 1.21 1.40 1.52 -28.89%

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