[MFLOUR] YoY 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- -83.01%
YoY- -78.67%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
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 712,014 719,667 669,536 591,209 649,339 602,079 574,142 3.64%
PBT 25,679 19,602 33,088 14,723 34,532 -4,439 1,316 64.00%
Tax -4,744 -9,159 -11,644 -9,270 -9,147 -2,371 6,914 -
NP 20,935 10,443 21,444 5,453 25,385 -6,810 8,230 16.81%
-
NP to SH 17,272 3,260 16,597 3,995 18,730 -7,907 4,644 24.44%
-
Tax Rate 18.47% 46.72% 35.19% 62.96% 26.49% - -525.38% -
Total Cost 691,079 709,224 648,092 585,756 623,954 608,889 565,912 3.38%
-
Net Worth 1,069,821 1,094,051 819,924 836,433 829,813 753,047 734,399 6.46%
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 18,066 5,502 19,259 19,234 10,757 18,899 -9.91%
Div Payout % 58.43% 554.20% 33.16% 482.10% 102.69% 0.00% 406.98% -
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 1,094,051 819,924 836,433 829,813 753,047 734,399 6.46%
NOSH 1,010,282 1,004,094 825,428 550,285 549,545 537,891 539,999 10.99%
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 2.94% 1.45% 3.20% 0.92% 3.91% -1.13% 1.43% -
ROE 1.61% 0.30% 2.02% 0.48% 2.26% -1.05% 0.63% -
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 70.55 71.70 121.67 107.44 118.16 111.93 106.32 -6.60%
EPS 1.71 0.32 3.02 0.73 3.40 -1.47 0.86 12.12%
DPS 1.00 1.80 1.00 3.50 3.50 2.00 3.50 -18.82%
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 57.46 58.08 54.03 47.71 52.40 48.59 46.33 3.65%
EPS 1.39 0.26 1.34 0.32 1.51 -0.64 0.37 24.65%
DPS 0.81 1.46 0.44 1.55 1.55 0.87 1.53 -10.04%
NAPS 0.8633 0.8829 0.6617 0.675 0.6697 0.6077 0.5927 6.46%
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 0.92 0.89 0.39 1.78 1.14 1.18 1.46 -7.40%
P/EPS 37.98 197.05 15.91 263.09 39.61 -89.80 180.23 -22.84%
EY 2.63 0.51 6.28 0.38 2.52 -1.11 0.55 29.76%
DY 1.54 2.81 2.08 1.83 2.59 1.52 2.26 -6.18%
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 1.18 0.79 0.46 1.91 1.26 1.13 1.54 -4.33%
P/EPS 48.50 173.96 18.40 282.37 43.72 -86.39 190.70 -20.38%
EY 2.06 0.57 5.43 0.35 2.29 -1.16 0.52 25.76%
DY 1.20 3.19 1.80 1.71 2.35 1.57 2.13 -9.11%
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