[MFLOUR] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 155.77%
YoY- -64.4%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,503,502 1,579,443 1,296,553 1,111,728 1,302,796 1,260,687 1,111,492 5.15%
PBT 82,318 10,311 75,006 90,294 -11,619 29,257 10,555 40.77%
Tax -17,100 -1,656 -12,910 67,594 -2,019 -2,751 -1,705 46.80%
NP 65,218 8,655 62,096 157,888 -13,638 26,506 8,850 39.45%
-
NP to SH 56,726 8,475 51,962 145,970 -21,267 19,293 6,365 43.94%
-
Tax Rate 20.77% 16.06% 17.21% -74.86% - 9.40% 16.15% -
Total Cost 1,438,284 1,570,788 1,234,457 953,840 1,316,434 1,234,181 1,102,642 4.52%
-
Net Worth 1,363,069 1,399,038 1,305,475 1,223,050 1,068,041 1,078,856 814,422 8.95%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 18,587 15,317 15,298 - - 11,987 11,005 9.11%
Div Payout % 32.77% 180.74% 29.44% - - 62.13% 172.91% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,363,069 1,399,038 1,305,475 1,223,050 1,068,041 1,078,856 814,422 8.95%
NOSH 1,239,154 1,021,250 1,019,903 1,019,453 1,007,911 1,001,884 550,285 14.47%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 4.34% 0.55% 4.79% 14.20% -1.05% 2.10% 0.80% -
ROE 4.16% 0.61% 3.98% 11.93% -1.99% 1.79% 0.78% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 121.33 154.67 127.13 109.08 129.30 126.20 201.98 -8.13%
EPS 4.68 0.83 5.10 14.36 -2.11 2.11 1.16 26.14%
DPS 1.50 1.50 1.50 0.00 0.00 1.20 2.00 -4.67%
NAPS 1.10 1.37 1.28 1.20 1.06 1.08 1.48 -4.82%
Adjusted Per Share Value based on latest NOSH - 1,019,903
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 121.33 127.46 104.63 89.72 105.14 101.74 89.70 5.15%
EPS 4.68 0.68 4.19 11.78 -1.72 1.56 0.51 44.64%
DPS 1.50 1.24 1.23 0.00 0.00 0.97 0.89 9.08%
NAPS 1.10 1.129 1.0535 0.987 0.8619 0.8706 0.6572 8.95%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.855 0.60 0.62 0.755 0.51 0.695 1.42 -
P/RPS 0.70 0.39 0.49 0.69 0.39 0.55 0.70 0.00%
P/EPS 18.68 72.30 12.17 5.27 -24.16 35.99 122.77 -26.91%
EY 5.35 1.38 8.22 18.97 -4.14 2.78 0.81 36.93%
DY 1.75 2.50 2.42 0.00 0.00 1.73 1.41 3.66%
P/NAPS 0.78 0.44 0.48 0.63 0.48 0.64 0.96 -3.39%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 30/08/23 25/08/22 20/08/21 27/08/20 14/08/19 17/08/18 -
Price 0.725 0.635 0.575 0.79 0.58 0.61 1.20 -
P/RPS 0.60 0.41 0.45 0.72 0.45 0.48 0.59 0.28%
P/EPS 15.84 76.51 11.29 5.52 -27.48 31.58 103.75 -26.87%
EY 6.31 1.31 8.86 18.13 -3.64 3.17 0.96 36.82%
DY 2.07 2.36 2.61 0.00 0.00 1.97 1.67 3.64%
P/NAPS 0.66 0.46 0.45 0.66 0.55 0.56 0.81 -3.35%

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