[MFLOUR] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 636.32%
YoY- 504.63%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 2,600,154 2,617,479 2,662,820 2,735,162 2,680,670 2,688,323 2,723,672 -3.03%
PBT 68,893 105,592 110,647 78,527 36,745 30,668 37,419 50.05%
Tax 129,649 82,996 81,463 -21,469 -16,161 -20,576 -16,961 -
NP 198,542 188,588 192,110 57,058 20,584 10,092 20,458 353.10%
-
NP to SH 173,909 167,156 172,650 39,857 5,413 -8,599 2,691 1498.23%
-
Tax Rate -188.19% -78.60% -73.62% 27.34% 43.98% 67.09% 45.33% -
Total Cost 2,401,612 2,428,891 2,470,710 2,678,104 2,660,086 2,678,231 2,703,214 -7.56%
-
Net Worth 1,254,173 1,233,618 1,223,050 1,085,158 1,069,821 1,059,035 1,068,041 11.27%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 20,393 10,092 10,092 10,092 10,092 18,066 18,066 8.38%
Div Payout % 11.73% 6.04% 5.85% 25.32% 186.45% 0.00% 671.38% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,254,173 1,233,618 1,223,050 1,085,158 1,069,821 1,059,035 1,068,041 11.27%
NOSH 1,019,653 1,019,653 1,019,453 1,018,295 1,010,282 1,008,988 1,007,911 0.77%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.64% 7.20% 7.21% 2.09% 0.77% 0.38% 0.75% -
ROE 13.87% 13.55% 14.12% 3.67% 0.51% -0.81% 0.25% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 255.00 256.74 261.26 269.70 265.61 266.54 270.32 -3.80%
EPS 17.06 16.40 16.94 3.93 0.54 -0.85 0.27 1474.45%
DPS 2.00 1.00 1.00 1.00 1.00 1.80 1.80 7.25%
NAPS 1.23 1.21 1.20 1.07 1.06 1.05 1.06 10.39%
Adjusted Per Share Value based on latest NOSH - 1,018,295
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 209.83 211.23 214.89 220.73 216.33 216.95 219.80 -3.03%
EPS 14.03 13.49 13.93 3.22 0.44 -0.69 0.22 1484.17%
DPS 1.65 0.81 0.81 0.81 0.81 1.46 1.46 8.47%
NAPS 1.0121 0.9955 0.987 0.8757 0.8633 0.8546 0.8619 11.27%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.685 0.76 0.755 0.90 0.65 0.575 0.51 -
P/RPS 0.27 0.30 0.29 0.33 0.24 0.22 0.19 26.31%
P/EPS 4.02 4.64 4.46 22.90 121.19 -67.44 190.96 -92.32%
EY 24.90 21.57 22.44 4.37 0.83 -1.48 0.52 1209.39%
DY 2.92 1.32 1.32 1.11 1.54 3.13 3.53 -11.85%
P/NAPS 0.56 0.63 0.63 0.84 0.61 0.55 0.48 10.79%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 17/11/21 20/08/21 28/05/21 26/02/21 20/11/20 27/08/20 -
Price 0.63 0.725 0.79 0.875 0.83 0.605 0.58 -
P/RPS 0.25 0.28 0.30 0.32 0.31 0.23 0.21 12.29%
P/EPS 3.69 4.42 4.66 22.26 154.76 -70.96 217.17 -93.34%
EY 27.07 22.61 21.44 4.49 0.65 -1.41 0.46 1401.74%
DY 3.17 1.38 1.27 1.14 1.20 2.98 3.10 1.49%
P/NAPS 0.51 0.60 0.66 0.82 0.78 0.58 0.55 -4.89%

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