[MFLOUR] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -88.32%
YoY- 15.05%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,915,570 2,096,006 1,296,553 634,877 2,426,936 1,732,247 1,111,728 89.83%
PBT 179,444 127,934 75,006 33,524 96,904 107,924 90,294 57.87%
Tax -25,444 -18,459 -12,910 -7,461 101,638 59,729 67,594 -
NP 154,000 109,475 62,096 26,063 198,542 167,653 157,888 -1.64%
-
NP to SH 145,045 98,171 51,962 20,316 173,909 149,884 145,970 -0.42%
-
Tax Rate 14.18% 14.43% 17.21% 22.26% -104.89% -55.34% -74.86% -
Total Cost 2,761,570 1,986,531 1,234,457 608,814 2,228,394 1,564,594 953,840 102.74%
-
Net Worth 1,366,963 1,346,336 1,305,475 1,254,251 1,254,173 1,233,618 1,223,050 7.67%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 30,603 15,299 15,298 - 20,393 - - -
Div Payout % 21.10% 15.58% 29.44% - 11.73% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,366,963 1,346,336 1,305,475 1,254,251 1,254,173 1,233,618 1,223,050 7.67%
NOSH 1,020,210 1,020,089 1,019,903 1,019,903 1,019,653 1,019,653 1,019,453 0.04%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.28% 5.22% 4.79% 4.11% 8.18% 9.68% 14.20% -
ROE 10.61% 7.29% 3.98% 1.62% 13.87% 12.15% 11.93% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 285.81 205.50 127.13 62.26 238.02 169.91 109.08 89.72%
EPS 14.22 9.63 5.10 1.99 17.08 14.73 14.36 -0.64%
DPS 3.00 1.50 1.50 0.00 2.00 0.00 0.00 -
NAPS 1.34 1.32 1.28 1.23 1.23 1.21 1.20 7.61%
Adjusted Per Share Value based on latest NOSH - 1,019,903
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 235.29 169.15 104.63 51.23 195.85 139.79 89.72 89.83%
EPS 11.71 7.92 4.19 1.64 14.03 12.10 11.78 -0.39%
DPS 2.47 1.23 1.23 0.00 1.65 0.00 0.00 -
NAPS 1.1031 1.0865 1.0535 1.0122 1.0121 0.9955 0.987 7.67%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.76 0.565 0.62 0.625 0.685 0.76 0.755 -
P/RPS 0.27 0.27 0.49 1.00 0.29 0.45 0.69 -46.40%
P/EPS 5.35 5.87 12.17 31.37 4.02 5.17 5.27 1.00%
EY 18.71 17.04 8.22 3.19 24.90 19.34 18.97 -0.91%
DY 3.95 2.65 2.42 0.00 2.92 0.00 0.00 -
P/NAPS 0.57 0.43 0.48 0.51 0.56 0.63 0.63 -6.43%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 21/11/22 25/08/22 27/05/22 28/02/22 17/11/21 20/08/21 -
Price 0.815 0.61 0.575 0.635 0.625 0.725 0.79 -
P/RPS 0.29 0.30 0.45 1.02 0.26 0.43 0.72 -45.37%
P/EPS 5.73 6.34 11.29 31.87 3.66 4.93 5.52 2.51%
EY 17.45 15.78 8.86 3.14 27.29 20.28 18.13 -2.50%
DY 3.68 2.46 2.61 0.00 3.20 0.00 0.00 -
P/NAPS 0.61 0.46 0.45 0.52 0.51 0.60 0.66 -5.10%

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