[MFLOUR] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 243.56%
YoY- -74.08%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,631,432 2,572,969 2,495,130 2,423,774 2,345,447 2,333,674 2,361,923 7.46%
PBT 91,781 58,635 63,358 39,933 21,568 51,780 65,147 25.64%
Tax -20,178 -13,513 -16,665 -12,467 -10,093 -14,036 -17,492 9.98%
NP 71,603 45,122 46,693 27,466 11,475 37,744 47,655 31.15%
-
NP to SH 56,588 30,704 36,053 17,776 5,174 33,874 45,254 16.05%
-
Tax Rate 21.98% 23.05% 26.30% 31.22% 46.80% 27.11% 26.85% -
Total Cost 2,559,829 2,527,847 2,448,437 2,396,308 2,333,972 2,295,930 2,314,268 6.94%
-
Net Worth 1,093,134 1,078,856 906,671 819,924 797,913 814,422 803,416 22.76%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 17,490 17,490 16,508 16,508 30,265 30,265 35,768 -37.90%
Div Payout % 30.91% 56.96% 45.79% 92.87% 584.96% 89.35% 79.04% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,093,134 1,078,856 906,671 819,924 797,913 814,422 803,416 22.76%
NOSH 1,003,453 1,001,884 978,443 825,428 550,285 550,285 550,285 49.20%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.72% 1.75% 1.87% 1.13% 0.49% 1.62% 2.02% -
ROE 5.18% 2.85% 3.98% 2.17% 0.65% 4.16% 5.63% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 262.39 257.57 302.72 440.46 426.22 424.08 429.22 -27.94%
EPS 5.64 3.07 4.37 3.23 0.94 6.16 8.22 -22.18%
DPS 1.74 1.75 2.00 3.00 5.50 5.50 6.50 -58.43%
NAPS 1.09 1.08 1.10 1.49 1.45 1.48 1.46 -17.68%
Adjusted Per Share Value based on latest NOSH - 825,428
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 212.36 207.64 201.36 195.60 189.28 188.33 190.61 7.46%
EPS 4.57 2.48 2.91 1.43 0.42 2.73 3.65 16.15%
DPS 1.41 1.41 1.33 1.33 2.44 2.44 2.89 -37.99%
NAPS 0.8822 0.8706 0.7317 0.6617 0.6439 0.6572 0.6484 22.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.585 0.695 0.76 0.48 1.06 1.42 1.53 -
P/RPS 0.22 0.27 0.25 0.11 0.25 0.33 0.36 -27.96%
P/EPS 10.37 22.61 17.38 14.86 112.74 23.07 18.60 -32.23%
EY 9.65 4.42 5.76 6.73 0.89 4.34 5.37 47.75%
DY 2.98 2.52 2.64 6.25 5.19 3.87 4.25 -21.05%
P/NAPS 0.54 0.64 0.69 0.32 0.73 0.96 1.05 -35.78%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 13/11/19 14/08/19 24/05/19 27/02/19 08/11/18 17/08/18 30/05/18 -
Price 0.72 0.61 0.745 0.555 1.11 1.20 1.52 -
P/RPS 0.27 0.24 0.25 0.13 0.26 0.28 0.35 -15.87%
P/EPS 12.76 19.85 17.03 17.18 118.06 19.49 18.48 -21.86%
EY 7.84 5.04 5.87 5.82 0.85 5.13 5.41 28.03%
DY 2.42 2.87 2.69 5.41 4.95 4.58 4.28 -31.59%
P/NAPS 0.66 0.56 0.68 0.37 0.77 0.81 1.04 -26.13%

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