[MFLOUR] QoQ 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- -15.44%
YoY- 15.05%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 819,564 799,453 661,676 634,877 694,689 620,519 576,172 26.39%
PBT 51,510 52,928 41,482 33,524 -11,020 17,630 34,128 31.48%
Tax -6,985 -5,549 -5,449 -7,461 41,909 -7,865 102,051 -
NP 44,525 47,379 36,033 26,063 30,889 9,765 136,179 -52.44%
-
NP to SH 46,874 46,209 31,646 20,316 24,025 3,914 128,312 -48.80%
-
Tax Rate 13.56% 10.48% 13.14% 22.26% - 44.61% -299.02% -
Total Cost 775,039 752,074 625,643 608,814 663,800 610,754 439,993 45.70%
-
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 15,301 - 15,298 - 20,393 - - -
Div Payout % 32.64% - 48.34% - 84.88% - - -
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 5.43% 5.93% 5.45% 4.11% 4.45% 1.57% 23.64% -
ROE 3.43% 3.43% 2.42% 1.62% 1.92% 0.32% 10.49% -
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 80.34 78.38 64.88 62.26 68.13 60.86 56.53 26.32%
EPS 4.59 4.53 3.10 1.99 2.36 0.38 12.59 -48.87%
DPS 1.50 0.00 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 66.14 64.52 53.40 51.23 56.06 50.08 46.50 26.39%
EPS 3.78 3.73 2.55 1.64 1.94 0.32 10.35 -48.81%
DPS 1.23 0.00 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 0.95 0.72 0.96 1.00 1.01 1.25 1.34 -20.44%
P/EPS 16.54 12.47 19.98 31.37 29.07 197.96 6.00 96.23%
EY 6.05 8.02 5.00 3.19 3.44 0.51 16.67 -49.02%
DY 1.97 0.00 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 1.01 0.78 0.89 1.02 0.92 1.19 1.40 -19.51%
P/EPS 17.74 13.46 18.53 31.87 26.53 188.85 6.28 99.45%
EY 5.64 7.43 5.40 3.14 3.77 0.53 15.94 -49.87%
DY 1.84 0.00 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