[MFLOUR] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -69.18%
YoY- 41.28%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,402,283 1,811,074 1,180,101 604,175 2,538,686 1,889,347 1,274,947 52.37%
PBT 96,493 81,770 55,268 33,796 111,319 76,787 61,480 34.94%
Tax -24,530 -15,260 -12,199 -6,803 -18,359 -9,212 -7,771 114.73%
NP 71,963 66,510 43,069 26,993 92,960 67,575 53,709 21.47%
-
NP to SH 68,568 64,573 41,059 24,910 80,835 62,105 48,277 26.27%
-
Tax Rate 25.42% 18.66% 22.07% 20.13% 16.49% 12.00% 12.64% -
Total Cost 2,330,320 1,744,564 1,137,032 577,182 2,445,726 1,821,772 1,221,238 53.66%
-
Net Worth 836,433 841,936 841,911 835,832 831,055 797,628 792,689 3.63%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 35,768 16,508 16,508 - 35,773 16,502 16,514 67.16%
Div Payout % 52.17% 25.57% 40.21% - 44.26% 26.57% 34.21% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 836,433 841,936 841,911 835,832 831,055 797,628 792,689 3.63%
NOSH 550,285 550,285 550,285 549,889 550,367 550,088 550,478 -0.02%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.00% 3.67% 3.65% 4.47% 3.66% 3.58% 4.21% -
ROE 8.20% 7.67% 4.88% 2.98% 9.73% 7.79% 6.09% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 436.55 329.12 214.46 109.87 461.27 343.46 231.61 52.41%
EPS 12.46 11.73 7.46 4.53 14.69 11.29 8.77 26.29%
DPS 6.50 3.00 3.00 0.00 6.50 3.00 3.00 67.20%
NAPS 1.52 1.53 1.53 1.52 1.51 1.45 1.44 3.66%
Adjusted Per Share Value based on latest NOSH - 549,889
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 193.86 146.15 95.23 48.76 204.87 152.47 102.89 52.37%
EPS 5.53 5.21 3.31 2.01 6.52 5.01 3.90 26.13%
DPS 2.89 1.33 1.33 0.00 2.89 1.33 1.33 67.52%
NAPS 0.675 0.6794 0.6794 0.6745 0.6707 0.6437 0.6397 3.63%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.91 2.06 2.45 1.49 1.35 1.49 1.28 -
P/RPS 0.44 0.63 1.14 1.36 0.29 0.43 0.55 -13.78%
P/EPS 15.33 17.56 32.83 32.89 9.19 13.20 14.60 3.29%
EY 6.52 5.70 3.05 3.04 10.88 7.58 6.85 -3.22%
DY 3.40 1.46 1.22 0.00 4.81 2.01 2.34 28.19%
P/NAPS 1.26 1.35 1.60 0.98 0.89 1.03 0.89 26.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 09/11/17 05/09/17 25/05/17 23/02/17 17/11/16 17/08/16 -
Price 2.05 1.89 2.09 2.20 1.49 1.53 1.62 -
P/RPS 0.47 0.57 0.97 2.00 0.32 0.45 0.70 -23.26%
P/EPS 16.45 16.11 28.01 48.57 10.14 13.55 18.47 -7.41%
EY 6.08 6.21 3.57 2.06 9.86 7.38 5.41 8.07%
DY 3.17 1.59 1.44 0.00 4.36 1.96 1.85 43.05%
P/NAPS 1.35 1.24 1.37 1.45 0.99 1.06 1.13 12.55%

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