[MFLOUR] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 28.64%
YoY- 118.28%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,961,896 1,754,238 1,811,074 1,889,347 1,699,828 1,712,433 1,673,150 2.68%
PBT 58,693 6,845 81,770 76,787 48,313 82,413 68,581 -2.56%
Tax -8,534 -823 -15,260 -9,212 -12,099 -11,149 -14,326 -8.26%
NP 50,159 6,022 66,510 67,575 36,214 71,264 54,255 -1.29%
-
NP to SH 39,991 1,179 64,573 62,105 28,452 63,134 43,891 -1.53%
-
Tax Rate 14.54% 12.02% 18.66% 12.00% 25.04% 13.53% 20.89% -
Total Cost 1,911,737 1,748,216 1,744,564 1,821,772 1,663,614 1,641,169 1,618,895 2.80%
-
Net Worth 1,093,134 797,913 841,936 797,628 769,118 715,841 667,789 8.55%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 12,034 11,005 16,508 16,502 10,756 16,146 48,468 -20.71%
Div Payout % 30.09% 933.48% 25.57% 26.57% 37.81% 25.58% 110.43% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,093,134 797,913 841,936 797,628 769,118 715,841 667,789 8.55%
NOSH 1,003,453 550,285 550,285 550,088 537,844 538,226 538,539 10.92%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.56% 0.34% 3.67% 3.58% 2.13% 4.16% 3.24% -
ROE 3.66% 0.15% 7.67% 7.79% 3.70% 8.82% 6.57% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 195.63 318.79 329.12 343.46 316.04 318.16 310.68 -7.41%
EPS 4.24 0.21 11.73 11.29 5.29 11.73 8.15 -10.31%
DPS 1.20 2.00 3.00 3.00 2.00 3.00 9.00 -28.51%
NAPS 1.09 1.45 1.53 1.45 1.43 1.33 1.24 -2.12%
Adjusted Per Share Value based on latest NOSH - 550,916
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 158.33 141.57 146.15 152.47 137.18 138.19 135.02 2.68%
EPS 3.23 0.10 5.21 5.01 2.30 5.09 3.54 -1.51%
DPS 0.97 0.89 1.33 1.33 0.87 1.30 3.91 -20.72%
NAPS 0.8822 0.6439 0.6794 0.6437 0.6207 0.5777 0.5389 8.55%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.585 1.06 2.06 1.49 1.31 1.95 1.36 -
P/RPS 0.30 0.33 0.63 0.43 0.41 0.61 0.44 -6.18%
P/EPS 14.67 494.74 17.56 13.20 24.76 16.62 16.69 -2.12%
EY 6.82 0.20 5.70 7.58 4.04 6.02 5.99 2.18%
DY 2.05 1.89 1.46 2.01 1.53 1.54 6.62 -17.74%
P/NAPS 0.54 0.73 1.35 1.03 0.92 1.47 1.10 -11.17%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 13/11/19 08/11/18 09/11/17 17/11/16 26/11/15 05/11/14 20/11/13 -
Price 0.72 1.11 1.89 1.53 1.33 1.86 1.32 -
P/RPS 0.37 0.35 0.57 0.45 0.42 0.58 0.42 -2.08%
P/EPS 18.06 518.08 16.11 13.55 25.14 15.86 16.20 1.82%
EY 5.54 0.19 6.21 7.38 3.98 6.31 6.17 -1.77%
DY 1.67 1.80 1.59 1.96 1.50 1.61 6.82 -20.89%
P/NAPS 0.66 0.77 1.24 1.06 0.93 1.40 1.06 -7.58%

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