[MFLOUR] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 102.82%
YoY- -20.33%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,681,563 2,631,432 2,572,969 2,495,130 2,423,774 2,345,447 2,333,674 9.67%
PBT 78,295 91,781 58,635 63,358 39,933 21,568 51,780 31.63%
Tax -17,693 -20,178 -13,513 -16,665 -12,467 -10,093 -14,036 16.64%
NP 60,602 71,603 45,122 46,693 27,466 11,475 37,744 36.99%
-
NP to SH 43,251 56,588 30,704 36,053 17,776 5,174 33,874 17.64%
-
Tax Rate 22.60% 21.98% 23.05% 26.30% 31.22% 46.80% 27.11% -
Total Cost 2,620,961 2,559,829 2,527,847 2,448,437 2,396,308 2,333,972 2,295,930 9.20%
-
Net Worth 1,094,051 1,093,134 1,078,856 906,671 819,924 797,913 814,422 21.68%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 30,054 17,490 17,490 16,508 16,508 30,265 30,265 -0.46%
Div Payout % 69.49% 30.91% 56.96% 45.79% 92.87% 584.96% 89.35% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,094,051 1,093,134 1,078,856 906,671 819,924 797,913 814,422 21.68%
NOSH 1,004,094 1,003,453 1,001,884 978,443 825,428 550,285 550,285 49.15%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.26% 2.72% 1.75% 1.87% 1.13% 0.49% 1.62% -
ROE 3.95% 5.18% 2.85% 3.98% 2.17% 0.65% 4.16% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 267.16 262.39 257.57 302.72 440.46 426.22 424.08 -26.45%
EPS 4.31 5.64 3.07 4.37 3.23 0.94 6.16 -21.13%
DPS 2.99 1.74 1.75 2.00 3.00 5.50 5.50 -33.31%
NAPS 1.09 1.09 1.08 1.10 1.49 1.45 1.48 -18.40%
Adjusted Per Share Value based on latest NOSH - 978,443
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 216.40 212.36 207.64 201.36 195.60 189.28 188.33 9.67%
EPS 3.49 4.57 2.48 2.91 1.43 0.42 2.73 17.73%
DPS 2.43 1.41 1.41 1.33 1.33 2.44 2.44 -0.27%
NAPS 0.8829 0.8822 0.8706 0.7317 0.6617 0.6439 0.6572 21.68%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.64 0.585 0.695 0.76 0.48 1.06 1.42 -
P/RPS 0.24 0.22 0.27 0.25 0.11 0.25 0.33 -19.08%
P/EPS 14.85 10.37 22.61 17.38 14.86 112.74 23.07 -25.38%
EY 6.73 9.65 4.42 5.76 6.73 0.89 4.34 33.86%
DY 4.68 2.98 2.52 2.64 6.25 5.19 3.87 13.46%
P/NAPS 0.59 0.54 0.64 0.69 0.32 0.73 0.96 -27.64%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 13/11/19 14/08/19 24/05/19 27/02/19 08/11/18 17/08/18 -
Price 0.565 0.72 0.61 0.745 0.555 1.11 1.20 -
P/RPS 0.21 0.27 0.24 0.25 0.13 0.26 0.28 -17.40%
P/EPS 13.11 12.76 19.85 17.03 17.18 118.06 19.49 -23.17%
EY 7.63 7.84 5.04 5.87 5.82 0.85 5.13 30.20%
DY 5.30 2.42 2.87 2.69 5.41 4.95 4.58 10.19%
P/NAPS 0.52 0.66 0.56 0.68 0.37 0.77 0.81 -25.52%

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