[MFLOUR] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -34.0%
YoY- -48.64%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 2,735,162 2,700,674 2,495,130 2,361,923 2,476,025 2,412,683 2,263,256 3.20%
PBT 78,527 38,793 63,358 65,147 123,508 53,618 64,798 3.25%
Tax -21,469 -14,868 -16,665 -17,492 -20,823 -14,772 -4,400 30.20%
NP 57,058 23,925 46,693 47,655 102,685 38,846 60,398 -0.94%
-
NP to SH 39,857 6,592 36,053 45,254 88,113 32,779 50,041 -3.71%
-
Tax Rate 27.34% 38.33% 26.30% 26.85% 16.86% 27.55% 6.79% -
Total Cost 2,678,104 2,676,749 2,448,437 2,314,268 2,373,340 2,373,837 2,202,858 3.30%
-
Net Worth 1,085,158 1,045,054 906,671 803,416 835,832 754,869 728,730 6.85%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 10,092 30,054 16,508 35,768 35,739 21,521 35,048 -18.72%
Div Payout % 25.32% 455.92% 45.79% 79.04% 40.56% 65.66% 70.04% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,085,158 1,045,054 906,671 803,416 835,832 754,869 728,730 6.85%
NOSH 1,018,295 1,007,391 978,443 550,285 549,889 550,999 539,800 11.14%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 2.09% 0.89% 1.87% 2.02% 4.15% 1.61% 2.67% -
ROE 3.67% 0.63% 3.98% 5.63% 10.54% 4.34% 6.87% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 269.70 268.76 302.72 429.22 450.28 437.87 419.28 -7.08%
EPS 3.93 0.66 4.37 8.22 16.02 5.95 9.27 -13.31%
DPS 1.00 3.00 2.00 6.50 6.50 3.91 6.50 -26.77%
NAPS 1.07 1.04 1.10 1.46 1.52 1.37 1.35 -3.79%
Adjusted Per Share Value based on latest NOSH - 550,285
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 220.73 217.94 201.36 190.61 199.82 194.70 182.65 3.20%
EPS 3.22 0.53 2.91 3.65 7.11 2.65 4.04 -3.70%
DPS 0.81 2.43 1.33 2.89 2.88 1.74 2.83 -18.80%
NAPS 0.8757 0.8434 0.7317 0.6484 0.6745 0.6092 0.5881 6.85%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.90 0.43 0.76 1.53 1.49 1.24 1.51 -
P/RPS 0.33 0.16 0.25 0.36 0.33 0.28 0.36 -1.43%
P/EPS 22.90 65.55 17.38 18.60 9.30 20.84 16.29 5.83%
EY 4.37 1.53 5.76 5.37 10.75 4.80 6.14 -5.50%
DY 1.11 6.98 2.64 4.25 4.36 3.15 4.30 -20.18%
P/NAPS 0.84 0.41 0.69 1.05 0.98 0.91 1.12 -4.67%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 15/05/20 24/05/19 30/05/18 25/05/17 17/05/16 21/05/15 -
Price 0.875 0.58 0.745 1.52 2.20 1.21 1.50 -
P/RPS 0.32 0.22 0.25 0.35 0.49 0.28 0.36 -1.94%
P/EPS 22.26 88.41 17.03 18.48 13.73 20.34 16.18 5.45%
EY 4.49 1.13 5.87 5.41 7.28 4.92 6.18 -5.18%
DY 1.14 5.17 2.69 4.28 2.95 3.23 4.33 -19.92%
P/NAPS 0.82 0.56 0.68 1.04 1.45 0.88 1.11 -4.91%

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