[MFLOUR] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -20.36%
YoY- -15.18%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 2,680,670 2,681,563 2,423,774 2,402,283 2,538,686 2,301,907 2,286,575 2.68%
PBT 36,745 78,295 39,933 96,493 111,319 43,874 83,729 -12.81%
Tax -16,161 -17,693 -12,467 -24,530 -18,359 -14,470 -4,235 24.98%
NP 20,584 60,602 27,466 71,963 92,960 29,404 79,494 -20.14%
-
NP to SH 5,413 43,251 17,776 68,568 80,835 20,545 67,778 -34.35%
-
Tax Rate 43.98% 22.60% 31.22% 25.42% 16.49% 32.98% 5.06% -
Total Cost 2,660,086 2,620,961 2,396,308 2,330,320 2,445,726 2,272,503 2,207,081 3.15%
-
Net Worth 1,069,821 1,094,051 819,924 836,433 831,055 752,958 732,153 6.51%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 10,092 30,111 16,508 35,768 35,773 21,513 34,992 -18.70%
Div Payout % 186.45% 69.62% 92.87% 52.17% 44.26% 104.71% 51.63% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,069,821 1,094,051 819,924 836,433 831,055 752,958 732,153 6.51%
NOSH 1,010,282 1,004,094 825,428 550,285 550,367 537,827 538,347 11.05%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 0.77% 2.26% 1.13% 3.00% 3.66% 1.28% 3.48% -
ROE 0.51% 3.95% 2.17% 8.20% 9.73% 2.73% 9.26% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 265.61 267.16 440.46 436.55 461.27 428.00 424.74 -7.51%
EPS 0.54 4.51 3.23 12.46 14.69 3.82 12.59 -40.80%
DPS 1.00 3.00 3.00 6.50 6.50 4.00 6.50 -26.77%
NAPS 1.06 1.09 1.49 1.52 1.51 1.40 1.36 -4.06%
Adjusted Per Share Value based on latest NOSH - 550,285
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 216.33 216.40 195.60 193.86 204.87 185.76 184.53 2.68%
EPS 0.44 3.49 1.43 5.53 6.52 1.66 5.47 -34.27%
DPS 0.81 2.43 1.33 2.89 2.89 1.74 2.82 -18.75%
NAPS 0.8633 0.8829 0.6617 0.675 0.6707 0.6076 0.5908 6.51%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.65 0.64 0.48 1.91 1.35 1.32 1.55 -
P/RPS 0.24 0.24 0.11 0.44 0.29 0.31 0.36 -6.52%
P/EPS 121.19 14.85 14.86 15.33 9.19 34.55 12.31 46.34%
EY 0.83 6.73 6.73 6.52 10.88 2.89 8.12 -31.59%
DY 1.54 4.69 6.25 3.40 4.81 3.03 4.19 -15.35%
P/NAPS 0.61 0.59 0.32 1.26 0.89 0.94 1.14 -9.88%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 27/02/20 27/02/19 28/02/18 23/02/17 24/02/16 23/02/15 -
Price 0.83 0.565 0.555 2.05 1.49 1.27 1.64 -
P/RPS 0.31 0.21 0.13 0.47 0.32 0.30 0.39 -3.75%
P/EPS 154.76 13.11 17.18 16.45 10.14 33.25 13.03 50.99%
EY 0.65 7.63 5.82 6.08 9.86 3.01 7.68 -33.71%
DY 1.20 5.31 5.41 3.17 4.36 3.15 3.96 -18.02%
P/NAPS 0.78 0.52 0.37 1.35 0.99 0.91 1.21 -7.05%

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