[MFLOUR] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
17-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 99.4%
YoY- -84.5%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 2,223,456 2,605,592 2,521,374 2,222,984 2,360,202 2,549,894 2,183,242 0.30%
PBT 180,588 -23,238 58,514 21,110 110,536 122,960 54,718 21.99%
Tax 135,188 -4,038 -5,502 -3,410 -24,398 -15,542 -12,976 -
NP 315,776 -27,276 53,012 17,700 86,138 107,418 41,742 40.06%
-
NP to SH 291,940 -42,534 38,586 12,730 82,118 96,554 36,198 41.56%
-
Tax Rate -74.86% - 9.40% 16.15% 22.07% 12.64% 23.71% -
Total Cost 1,907,680 2,632,868 2,468,362 2,205,284 2,274,064 2,442,476 2,141,500 -1.90%
-
Net Worth 1,223,050 1,068,041 1,078,856 814,422 841,911 792,689 743,351 8.64%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 23,974 22,011 33,016 33,028 21,546 -
Div Payout % - - 62.13% 172.91% 40.21% 34.21% 59.52% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,223,050 1,068,041 1,078,856 814,422 841,911 792,689 743,351 8.64%
NOSH 1,019,453 1,007,911 1,001,884 550,285 550,285 550,478 538,660 11.20%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 14.20% -1.05% 2.10% 0.80% 3.65% 4.21% 1.91% -
ROE 23.87% -3.98% 3.58% 1.56% 9.75% 12.18% 4.87% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 218.16 258.60 252.40 403.97 428.92 463.21 405.31 -9.80%
EPS 28.72 -4.22 4.22 2.32 14.92 17.54 6.72 27.36%
DPS 0.00 0.00 2.40 4.00 6.00 6.00 4.00 -
NAPS 1.20 1.06 1.08 1.48 1.53 1.44 1.38 -2.30%
Adjusted Per Share Value based on latest NOSH - 550,285
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 179.43 210.27 203.48 179.40 190.47 205.78 176.19 0.30%
EPS 23.56 -3.43 3.11 1.03 6.63 7.79 2.92 41.57%
DPS 0.00 0.00 1.93 1.78 2.66 2.67 1.74 -
NAPS 0.987 0.8619 0.8706 0.6572 0.6794 0.6397 0.5999 8.64%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.755 0.51 0.695 1.42 2.45 1.28 1.36 -
P/RPS 0.35 0.20 0.28 0.35 0.57 0.28 0.34 0.48%
P/EPS 2.64 -12.08 17.99 61.38 16.42 7.30 20.24 -28.76%
EY 37.94 -8.28 5.56 1.63 6.09 13.70 4.94 40.41%
DY 0.00 0.00 3.45 2.82 2.45 4.69 2.94 -
P/NAPS 0.63 0.48 0.64 0.96 1.60 0.89 0.99 -7.24%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 20/08/21 27/08/20 14/08/19 17/08/18 05/09/17 17/08/16 06/08/15 -
Price 0.79 0.58 0.61 1.20 2.09 1.62 1.30 -
P/RPS 0.36 0.22 0.24 0.30 0.49 0.35 0.32 1.98%
P/EPS 2.76 -13.74 15.79 51.87 14.00 9.24 19.35 -27.69%
EY 36.26 -7.28 6.33 1.93 7.14 10.83 5.17 38.31%
DY 0.00 0.00 3.93 3.33 2.87 3.70 3.08 -
P/NAPS 0.66 0.55 0.56 0.81 1.37 1.13 0.94 -5.71%

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