[MFLOUR] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
15-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -84.76%
YoY- -81.72%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 3,107,387 2,526,257 2,735,162 2,700,674 2,495,130 2,361,923 2,476,025 3.85%
PBT 161,336 74,262 78,527 38,793 63,358 65,147 123,508 4.55%
Tax -20,503 128,634 -21,469 -14,868 -16,665 -17,492 -20,823 -0.25%
NP 140,833 202,896 57,058 23,925 46,693 47,655 102,685 5.40%
-
NP to SH 135,169 176,567 39,857 6,592 36,053 45,254 88,113 7.38%
-
Tax Rate 12.71% -173.22% 27.34% 38.33% 26.30% 26.85% 16.86% -
Total Cost 2,966,554 2,323,361 2,678,104 2,676,749 2,448,437 2,314,268 2,373,340 3.78%
-
Net Worth 1,367,478 1,254,251 1,085,158 1,045,054 906,671 803,416 835,832 8.54%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 30,600 20,393 10,092 30,054 16,508 35,768 35,739 -2.55%
Div Payout % 22.64% 11.55% 25.32% 455.92% 45.79% 79.04% 40.56% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,367,478 1,254,251 1,085,158 1,045,054 906,671 803,416 835,832 8.54%
NOSH 1,020,981 1,019,903 1,018,295 1,007,391 978,443 550,285 549,889 10.85%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.53% 8.03% 2.09% 0.89% 1.87% 2.02% 4.15% -
ROE 9.88% 14.08% 3.67% 0.63% 3.98% 5.63% 10.54% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 304.49 247.74 269.70 268.76 302.72 429.22 450.28 -6.30%
EPS 13.25 17.32 3.93 0.66 4.37 8.22 16.02 -3.11%
DPS 3.00 2.00 1.00 3.00 2.00 6.50 6.50 -12.08%
NAPS 1.34 1.23 1.07 1.04 1.10 1.46 1.52 -2.07%
Adjusted Per Share Value based on latest NOSH - 1,007,391
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 250.77 203.87 220.73 217.94 201.36 190.61 199.82 3.85%
EPS 10.91 14.25 3.22 0.53 2.91 3.65 7.11 7.39%
DPS 2.47 1.65 0.81 2.43 1.33 2.89 2.88 -2.52%
NAPS 1.1036 1.0122 0.8757 0.8434 0.7317 0.6484 0.6745 8.54%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.765 0.625 0.90 0.43 0.76 1.53 1.49 -
P/RPS 0.25 0.25 0.33 0.16 0.25 0.36 0.33 -4.51%
P/EPS 5.78 3.61 22.90 65.55 17.38 18.60 9.30 -7.61%
EY 17.31 27.70 4.37 1.53 5.76 5.37 10.75 8.25%
DY 3.92 3.20 1.11 6.98 2.64 4.25 4.36 -1.75%
P/NAPS 0.57 0.51 0.84 0.41 0.69 1.05 0.98 -8.63%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 27/05/22 28/05/21 15/05/20 24/05/19 30/05/18 25/05/17 -
Price 0.75 0.635 0.875 0.58 0.745 1.52 2.20 -
P/RPS 0.25 0.26 0.32 0.22 0.25 0.35 0.49 -10.60%
P/EPS 5.66 3.67 22.26 88.41 17.03 18.48 13.73 -13.72%
EY 17.66 27.27 4.49 1.13 5.87 5.41 7.28 15.90%
DY 4.00 3.15 1.14 5.17 2.69 4.28 2.95 5.20%
P/NAPS 0.56 0.52 0.82 0.56 0.68 1.04 1.45 -14.65%

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