[MFLOUR] YoY Quarter Result on 31-Mar-2022 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -15.44%
YoY- 15.05%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 751,602 826,694 634,877 708,774 654,282 635,171 563,815 4.90%
PBT 53,632 15,416 33,524 28,155 -13,627 25,875 2,450 67.17%
Tax -10,723 -2,520 -7,461 -6,446 -1,138 -3,963 235 -
NP 42,909 12,896 26,063 21,709 -14,765 21,912 2,685 58.64%
-
NP to SH 37,899 10,440 20,316 17,658 -16,786 19,873 1,596 69.45%
-
Tax Rate 19.99% 16.35% 22.26% 22.89% - 15.32% -9.59% -
Total Cost 708,693 813,798 608,814 687,065 669,047 613,259 561,130 3.96%
-
Net Worth 1,302,958 1,367,478 1,254,251 1,085,158 1,045,054 906,671 803,416 8.38%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,302,958 1,367,478 1,254,251 1,085,158 1,045,054 906,671 803,416 8.38%
NOSH 1,239,154 1,020,981 1,019,903 1,018,295 1,007,391 978,443 550,285 14.47%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 5.71% 1.56% 4.11% 3.06% -2.26% 3.45% 0.48% -
ROE 2.91% 0.76% 1.62% 1.63% -1.61% 2.19% 0.20% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 63.45 81.01 62.26 69.89 65.11 77.06 102.46 -7.66%
EPS 3.20 1.02 1.99 1.74 -1.67 2.41 0.29 49.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.34 1.23 1.07 1.04 1.10 1.46 -4.60%
Adjusted Per Share Value based on latest NOSH - 1,019,903
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 60.65 66.71 51.23 57.20 52.80 51.26 45.50 4.90%
EPS 3.06 0.84 1.64 1.43 -1.35 1.60 0.13 69.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0515 1.1036 1.0122 0.8757 0.8434 0.7317 0.6484 8.38%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.67 0.765 0.625 0.90 0.43 0.76 1.53 -
P/RPS 1.06 0.94 1.00 1.29 0.66 0.99 1.49 -5.51%
P/EPS 20.94 74.78 31.37 51.69 -25.74 31.52 527.53 -41.56%
EY 4.78 1.34 3.19 1.93 -3.88 3.17 0.19 71.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.51 0.84 0.41 0.69 1.05 -8.64%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 17/05/24 18/05/23 27/05/22 28/05/21 15/05/20 24/05/19 30/05/18 -
Price 0.765 0.75 0.635 0.875 0.58 0.745 1.52 -
P/RPS 1.21 0.93 1.02 1.25 0.89 0.97 1.48 -3.29%
P/EPS 23.91 73.31 31.87 50.25 -34.72 30.90 524.08 -40.19%
EY 4.18 1.36 3.14 1.99 -2.88 3.24 0.19 67.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.56 0.52 0.82 0.56 0.68 1.04 -6.37%

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