[MFLOUR] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
17-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -25.15%
YoY- -52.02%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 2,662,820 2,723,672 2,572,969 2,333,674 2,440,305 2,485,233 2,235,014 2.95%
PBT 110,647 37,419 58,635 51,780 102,094 77,995 61,431 10.29%
Tax 81,463 -16,961 -13,513 -14,036 -22,787 -15,753 -3,385 -
NP 192,110 20,458 45,122 37,744 79,307 62,242 58,046 22.05%
-
NP to SH 172,650 2,691 30,704 33,874 70,604 50,723 49,177 23.25%
-
Tax Rate -73.62% 45.33% 23.05% 27.11% 22.32% 20.20% 5.51% -
Total Cost 2,470,710 2,703,214 2,527,847 2,295,930 2,360,998 2,422,991 2,176,968 2.12%
-
Net Worth 1,223,050 1,068,041 1,078,856 814,422 841,911 792,258 742,685 8.66%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 10,092 18,066 17,490 30,265 35,742 27,263 29,663 -16.43%
Div Payout % 5.85% 671.38% 56.96% 89.35% 50.62% 53.75% 60.32% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,223,050 1,068,041 1,078,856 814,422 841,911 792,258 742,685 8.66%
NOSH 1,019,453 1,007,911 1,001,884 550,285 550,269 550,179 538,177 11.22%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 7.21% 0.75% 1.75% 1.62% 3.25% 2.50% 2.60% -
ROE 14.12% 0.25% 2.85% 4.16% 8.39% 6.40% 6.62% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 261.26 270.32 257.57 424.08 443.47 451.71 415.29 -7.42%
EPS 16.94 0.27 3.07 6.16 12.83 9.22 9.14 10.82%
DPS 1.00 1.80 1.75 5.50 6.50 4.96 5.50 -24.71%
NAPS 1.20 1.06 1.08 1.48 1.53 1.44 1.38 -2.30%
Adjusted Per Share Value based on latest NOSH - 550,285
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 214.89 219.80 207.64 188.33 196.93 200.56 180.37 2.95%
EPS 13.93 0.22 2.48 2.73 5.70 4.09 3.97 23.24%
DPS 0.81 1.46 1.41 2.44 2.88 2.20 2.39 -16.48%
NAPS 0.987 0.8619 0.8706 0.6572 0.6794 0.6394 0.5993 8.66%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.755 0.51 0.695 1.42 2.45 1.28 1.36 -
P/RPS 0.29 0.19 0.27 0.33 0.55 0.28 0.33 -2.12%
P/EPS 4.46 190.96 22.61 23.07 19.09 13.88 14.88 -18.17%
EY 22.44 0.52 4.42 4.34 5.24 7.20 6.72 22.23%
DY 1.32 3.53 2.52 3.87 2.65 3.87 4.04 -16.99%
P/NAPS 0.63 0.48 0.64 0.96 1.60 0.89 0.99 -7.24%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 20/08/21 27/08/20 14/08/19 17/08/18 05/09/17 17/08/16 06/08/15 -
Price 0.79 0.58 0.61 1.20 2.09 1.62 1.30 -
P/RPS 0.30 0.21 0.24 0.28 0.47 0.36 0.31 -0.54%
P/EPS 4.66 217.17 19.85 19.49 16.29 17.57 14.23 -16.96%
EY 21.44 0.46 5.04 5.13 6.14 5.69 7.03 20.40%
DY 1.27 3.10 2.87 4.58 3.11 3.06 4.23 -18.15%
P/NAPS 0.66 0.55 0.56 0.81 1.37 1.13 0.94 -5.71%

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