[MFLOUR] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
09-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 13.72%
YoY- 48.14%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 2,688,323 2,631,432 2,345,447 2,460,413 2,491,426 2,273,970 2,345,321 2.29%
PBT 30,668 91,781 21,568 113,289 72,348 49,629 107,740 -18.87%
Tax -20,576 -20,178 -10,093 -24,407 -11,583 -5,185 -10,555 11.75%
NP 10,092 71,603 11,475 88,882 60,765 44,444 97,185 -31.41%
-
NP to SH -8,599 56,588 5,174 80,290 54,198 33,096 86,221 -
-
Tax Rate 67.09% 21.98% 46.80% 21.54% 16.01% 10.45% 9.80% -
Total Cost 2,678,231 2,559,829 2,333,972 2,371,531 2,430,661 2,229,526 2,248,136 2.95%
-
Net Worth 1,059,035 1,093,134 797,913 841,936 798,828 771,082 716,033 6.73%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 18,066 17,490 30,265 35,742 27,263 29,663 48,438 -15.14%
Div Payout % 0.00% 30.91% 584.96% 44.52% 50.30% 89.63% 56.18% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,059,035 1,093,134 797,913 841,936 798,828 771,082 716,033 6.73%
NOSH 1,008,988 1,003,453 550,285 550,285 550,916 539,218 538,370 11.02%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 0.38% 2.72% 0.49% 3.61% 2.44% 1.95% 4.14% -
ROE -0.81% 5.18% 0.65% 9.54% 6.78% 4.29% 12.04% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 266.54 262.39 426.22 447.12 452.23 421.72 435.63 -7.85%
EPS -0.85 5.64 0.94 14.59 9.84 6.14 16.02 -
DPS 1.80 1.74 5.50 6.50 4.95 5.50 9.00 -23.50%
NAPS 1.05 1.09 1.45 1.53 1.45 1.43 1.33 -3.85%
Adjusted Per Share Value based on latest NOSH - 550,285
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 216.95 212.36 189.28 198.56 201.06 183.51 189.27 2.29%
EPS -0.69 4.57 0.42 6.48 4.37 2.67 6.96 -
DPS 1.46 1.41 2.44 2.88 2.20 2.39 3.91 -15.12%
NAPS 0.8546 0.8822 0.6439 0.6794 0.6447 0.6223 0.5778 6.73%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.575 0.585 1.06 2.06 1.49 1.31 1.95 -
P/RPS 0.22 0.22 0.25 0.46 0.33 0.31 0.45 -11.23%
P/EPS -67.44 10.37 112.74 14.12 15.15 21.34 12.18 -
EY -1.48 9.65 0.89 7.08 6.60 4.69 8.21 -
DY 3.13 2.98 5.19 3.16 3.32 4.20 4.62 -6.27%
P/NAPS 0.55 0.54 0.73 1.35 1.03 0.92 1.47 -15.10%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 13/11/19 08/11/18 09/11/17 17/11/16 26/11/15 05/11/14 -
Price 0.605 0.72 1.11 1.89 1.53 1.33 1.86 -
P/RPS 0.23 0.27 0.26 0.42 0.34 0.32 0.43 -9.89%
P/EPS -70.96 12.76 118.06 12.95 15.55 21.67 11.61 -
EY -1.41 7.84 0.85 7.72 6.43 4.61 8.61 -
DY 2.98 2.42 4.95 3.44 3.23 4.14 4.84 -7.75%
P/NAPS 0.58 0.66 0.77 1.24 1.06 0.93 1.40 -13.64%

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