[MFLOUR] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
13-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 38.19%
YoY- 3291.94%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 2,794,674 2,309,662 2,624,874 2,615,861 2,338,984 2,414,765 2,519,129 1.74%
PBT 170,578 143,898 14,754 78,257 9,126 109,026 102,382 8.87%
Tax -24,612 79,638 -15,222 -11,378 -1,097 -20,346 -12,282 12.27%
NP 145,966 223,537 -468 66,878 8,029 88,680 90,100 8.36%
-
NP to SH 130,894 199,845 -15,812 53,321 1,572 86,097 82,806 7.92%
-
Tax Rate 14.43% -55.34% 103.17% 14.54% 12.02% 18.66% 12.00% -
Total Cost 2,648,708 2,086,125 2,625,342 2,548,982 2,330,954 2,326,085 2,429,029 1.45%
-
Net Worth 1,346,336 1,233,618 1,059,035 1,093,134 797,913 841,936 797,628 9.11%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 20,399 - - 16,046 14,674 22,011 22,003 -1.25%
Div Payout % 15.58% - - 30.09% 933.48% 25.57% 26.57% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,346,336 1,233,618 1,059,035 1,093,134 797,913 841,936 797,628 9.11%
NOSH 1,020,089 1,019,653 1,008,988 1,003,453 550,285 550,285 550,088 10.83%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 5.22% 9.68% -0.02% 2.56% 0.34% 3.67% 3.58% -
ROE 9.72% 16.20% -1.49% 4.88% 0.20% 10.23% 10.38% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 274.00 226.54 260.25 260.84 425.05 438.82 457.95 -8.20%
EPS 12.84 19.64 -1.57 5.65 0.28 15.64 15.05 -2.61%
DPS 2.00 0.00 0.00 1.60 2.67 4.00 4.00 -10.90%
NAPS 1.32 1.21 1.05 1.09 1.45 1.53 1.45 -1.55%
Adjusted Per Share Value based on latest NOSH - 1,003,453
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 225.53 186.39 211.83 211.10 188.76 194.87 203.29 1.74%
EPS 10.56 16.13 -1.28 4.30 0.13 6.95 6.68 7.92%
DPS 1.65 0.00 0.00 1.29 1.18 1.78 1.78 -1.25%
NAPS 1.0865 0.9955 0.8546 0.8822 0.6439 0.6794 0.6437 9.11%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.565 0.76 0.575 0.585 1.06 2.06 1.49 -
P/RPS 0.21 0.34 0.22 0.22 0.25 0.47 0.33 -7.25%
P/EPS 4.40 3.88 -36.68 11.00 371.06 13.17 9.90 -12.63%
EY 22.71 25.79 -2.73 9.09 0.27 7.60 10.10 14.45%
DY 3.54 0.00 0.00 2.74 2.52 1.94 2.68 4.74%
P/NAPS 0.43 0.63 0.55 0.54 0.73 1.35 1.03 -13.54%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 21/11/22 17/11/21 20/11/20 13/11/19 08/11/18 09/11/17 17/11/16 -
Price 0.61 0.725 0.605 0.72 1.11 1.89 1.53 -
P/RPS 0.22 0.32 0.23 0.28 0.26 0.43 0.33 -6.53%
P/EPS 4.75 3.70 -38.59 13.54 388.56 12.08 10.16 -11.89%
EY 21.04 27.04 -2.59 7.38 0.26 8.28 9.84 13.49%
DY 3.28 0.00 0.00 2.22 2.40 2.12 2.61 3.87%
P/NAPS 0.46 0.60 0.58 0.66 0.77 1.24 1.06 -12.98%

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