[MFLOUR] YoY TTM Result on 31-Dec-2022 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 18.7%
YoY- -16.6%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 3,148,901 2,915,570 2,600,154 2,680,670 2,681,563 2,423,774 2,402,283 4.61%
PBT 31,962 179,444 68,893 36,745 78,295 39,933 96,493 -16.81%
Tax -26,677 -25,444 129,649 -16,161 -17,693 -12,467 -24,530 1.40%
NP 5,285 154,000 198,542 20,584 60,602 27,466 71,963 -35.27%
-
NP to SH -6,681 145,045 173,909 5,413 43,251 17,776 68,568 -
-
Tax Rate 83.46% 14.18% -188.19% 43.98% 22.60% 31.22% 25.42% -
Total Cost 3,143,616 2,761,570 2,401,612 2,660,086 2,620,961 2,396,308 2,330,320 5.11%
-
Net Worth 1,339,763 1,366,963 1,254,173 1,069,821 1,094,051 819,924 836,433 8.16%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 30,658 30,600 20,393 10,092 30,054 16,508 35,768 -2.53%
Div Payout % 0.00% 21.10% 11.73% 186.45% 69.49% 92.87% 52.16% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,339,763 1,366,963 1,254,173 1,069,821 1,094,051 819,924 836,433 8.16%
NOSH 1,022,892 1,020,210 1,019,653 1,010,282 1,004,094 825,428 550,285 10.87%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.17% 5.28% 7.64% 0.77% 2.26% 1.13% 3.00% -
ROE -0.50% 10.61% 13.87% 0.51% 3.95% 2.17% 8.20% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 307.89 285.81 255.00 265.61 267.16 440.46 436.55 -5.65%
EPS -0.65 14.22 17.06 0.54 4.31 3.23 12.46 -
DPS 3.00 3.00 2.00 1.00 2.99 3.00 6.50 -12.08%
NAPS 1.31 1.34 1.23 1.06 1.09 1.49 1.52 -2.44%
Adjusted Per Share Value based on latest NOSH - 1,020,210
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 254.12 235.29 209.83 216.33 216.40 195.60 193.86 4.61%
EPS -0.54 11.71 14.03 0.44 3.49 1.43 5.53 -
DPS 2.47 2.47 1.65 0.81 2.43 1.33 2.89 -2.58%
NAPS 1.0812 1.1031 1.0121 0.8633 0.8829 0.6617 0.675 8.16%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.64 0.76 0.685 0.65 0.64 0.48 1.91 -
P/RPS 0.21 0.27 0.27 0.24 0.24 0.11 0.44 -11.59%
P/EPS -97.97 5.35 4.02 121.19 14.85 14.86 15.33 -
EY -1.02 18.71 24.90 0.83 6.73 6.73 6.52 -
DY 4.69 3.95 2.92 1.54 4.68 6.25 3.40 5.50%
P/NAPS 0.49 0.57 0.56 0.61 0.59 0.32 1.26 -14.55%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 27/02/23 28/02/22 26/02/21 27/02/20 27/02/19 28/02/18 -
Price 0.65 0.81 0.63 0.83 0.565 0.555 2.05 -
P/RPS 0.21 0.28 0.25 0.31 0.21 0.13 0.47 -12.55%
P/EPS -99.50 5.70 3.69 154.76 13.11 17.18 16.45 -
EY -1.01 17.55 27.07 0.65 7.63 5.82 6.08 -
DY 4.62 3.70 3.17 1.20 5.30 5.41 3.17 6.47%
P/NAPS 0.50 0.60 0.51 0.78 0.52 0.37 1.35 -15.25%

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