Highlights

[MFLOUR] YoY Quarter Result on 2017-06-30 [#2]

Stock [MFLOUR]: MALAYAN FLOUR MILLS BHD
Announcement Date 05-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -35.17%    YoY -     -47.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 575,926 608,111 535,561 563,803 545,160 501,349 466,314 3.58%
  YoY % -5.29% 13.55% -5.01% 3.42% 8.74% 7.51% -
  Horiz. % 123.51% 130.41% 114.85% 120.91% 116.91% 107.51% 100.00%
PBT 21,472 39,873 15,496 18,863 13,558 8,058 22,766 -0.97%
  YoY % -46.15% 157.31% -17.85% 39.13% 68.26% -64.61% -
  Horiz. % 94.32% 175.14% 68.07% 82.86% 59.55% 35.39% 100.00%
Tax -5,396 -3,432 -2,451 -3,466 -2,375 -1,684 -5,183 0.67%
  YoY % -57.23% -40.02% 29.28% -45.94% -41.03% 67.51% -
  Horiz. % 104.11% 66.22% 47.29% 66.87% 45.82% 32.49% 100.00%
NP 16,076 36,441 13,045 15,397 11,183 6,374 17,583 -1.48%
  YoY % -55.88% 179.35% -15.28% 37.68% 75.45% -63.75% -
  Horiz. % 91.43% 207.25% 74.19% 87.57% 63.60% 36.25% 100.00%
NP to SH 16,149 30,645 12,701 13,565 8,774 4,212 15,144 1.08%
  YoY % -47.30% 141.28% -6.37% 54.60% 108.31% -72.19% -
  Horiz. % 106.64% 202.36% 83.87% 89.57% 57.94% 27.81% 100.00%
Tax Rate 25.13 % 8.61 % 15.82 % 18.37 % 17.52 % 20.90 % 22.77 % 1.66%
  YoY % 191.87% -45.58% -13.88% 4.85% -16.17% -8.21% -
  Horiz. % 110.36% 37.81% 69.48% 80.68% 76.94% 91.79% 100.00%
Total Cost 559,850 571,670 522,516 548,406 533,977 494,975 448,731 3.75%
  YoY % -2.07% 9.41% -4.72% 2.70% 7.88% 10.31% -
  Horiz. % 124.76% 127.40% 116.44% 122.21% 119.00% 110.31% 100.00%
Net Worth 843,275 792,258 742,685 699,781 656,704 555,218 480,044 9.84%
  YoY % 6.44% 6.67% 6.13% 6.56% 18.28% 15.66% -
  Horiz. % 175.67% 165.04% 154.71% 145.77% 136.80% 115.66% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 16,534 16,505 10,763 16,148 16,148 - - -
  YoY % 0.18% 53.35% -33.35% 0.00% 0.00% 0.00% -
  Horiz. % 102.39% 102.21% 66.65% 100.00% 100.00% - -
Div Payout % 102.39 % 53.86 % 84.75 % 119.05 % 184.05 % - % - % -
  YoY % 90.10% -36.45% -28.81% -35.32% 0.00% 0.00% -
  Horiz. % 55.63% 29.26% 46.05% 64.68% 100.00% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 843,275 792,258 742,685 699,781 656,704 555,218 480,044 9.84%
  YoY % 6.44% 6.67% 6.13% 6.56% 18.28% 15.66% -
  Horiz. % 175.67% 165.04% 154.71% 145.77% 136.80% 115.66% 100.00%
NOSH 551,160 550,179 538,177 538,293 538,282 478,636 107,633 31.25%
  YoY % 0.18% 2.23% -0.02% 0.00% 12.46% 344.69% -
  Horiz. % 512.07% 511.16% 500.01% 500.12% 500.11% 444.69% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.79 % 5.99 % 2.44 % 2.73 % 2.05 % 1.27 % 3.77 % -4.89%
  YoY % -53.42% 145.49% -10.62% 33.17% 61.42% -66.31% -
  Horiz. % 74.01% 158.89% 64.72% 72.41% 54.38% 33.69% 100.00%
ROE 1.92 % 3.87 % 1.71 % 1.94 % 1.34 % 0.76 % 3.15 % -7.91%
  YoY % -50.39% 126.32% -11.86% 44.78% 76.32% -75.87% -
  Horiz. % 60.95% 122.86% 54.29% 61.59% 42.54% 24.13% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 104.49 110.53 99.51 104.74 101.28 104.75 433.24 -21.09%
  YoY % -5.46% 11.07% -4.99% 3.42% -3.31% -75.82% -
  Horiz. % 24.12% 25.51% 22.97% 24.18% 23.38% 24.18% 100.00%
EPS 2.93 5.57 2.36 2.52 1.63 0.88 14.07 -22.99%
  YoY % -47.40% 136.02% -6.35% 54.60% 85.23% -93.75% -
  Horiz. % 20.82% 39.59% 16.77% 17.91% 11.58% 6.25% 100.00%
DPS 3.00 3.00 2.00 3.00 3.00 0.00 0.00 -
  YoY % 0.00% 50.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 66.67% 100.00% 100.00% - -
NAPS 1.5300 1.4400 1.3800 1.3000 1.2200 1.1600 4.4600 -16.32%
  YoY % 6.25% 4.35% 6.15% 6.56% 5.17% -73.99% -
  Horiz. % 34.30% 32.29% 30.94% 29.15% 27.35% 26.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 551,160
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 104.49 110.33 97.17 102.29 98.91 90.96 84.61 3.58%
  YoY % -5.29% 13.54% -5.01% 3.42% 8.74% 7.51% -
  Horiz. % 123.50% 130.40% 114.84% 120.90% 116.90% 107.51% 100.00%
EPS 2.93 5.56 2.30 2.46 1.59 0.76 2.75 1.06%
  YoY % -47.30% 141.74% -6.50% 54.72% 109.21% -72.36% -
  Horiz. % 106.55% 202.18% 83.64% 89.45% 57.82% 27.64% 100.00%
DPS 3.00 2.99 1.95 2.93 2.93 0.00 0.00 -
  YoY % 0.33% 53.33% -33.45% 0.00% 0.00% 0.00% -
  Horiz. % 102.39% 102.05% 66.55% 100.00% 100.00% - -
NAPS 1.5300 1.4374 1.3475 1.2697 1.1915 1.0074 0.8710 9.84%
  YoY % 6.44% 6.67% 6.13% 6.56% 18.27% 15.66% -
  Horiz. % 175.66% 165.03% 154.71% 145.77% 136.80% 115.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.4500 1.2800 1.3600 1.5900 1.2900 1.5000 4.1200 -
P/RPS 2.34 1.16 1.37 1.52 1.27 1.43 0.95 16.20%
  YoY % 101.72% -15.33% -9.87% 19.69% -11.19% 50.53% -
  Horiz. % 246.32% 122.11% 144.21% 160.00% 133.68% 150.53% 100.00%
P/EPS 83.62 22.98 57.63 63.10 79.14 170.45 29.28 19.09%
  YoY % 263.88% -60.12% -8.67% -20.27% -53.57% 482.14% -
  Horiz. % 285.59% 78.48% 196.82% 215.51% 270.29% 582.14% 100.00%
EY 1.20 4.35 1.74 1.58 1.26 0.59 3.42 -16.00%
  YoY % -72.41% 150.00% 10.13% 25.40% 113.56% -82.75% -
  Horiz. % 35.09% 127.19% 50.88% 46.20% 36.84% 17.25% 100.00%
DY 1.22 2.34 1.47 1.89 2.33 0.00 0.00 -
  YoY % -47.86% 59.18% -22.22% -18.88% 0.00% 0.00% -
  Horiz. % 52.36% 100.43% 63.09% 81.12% 100.00% - -
P/NAPS 1.60 0.89 0.99 1.22 1.06 1.29 0.92 9.65%
  YoY % 79.78% -10.10% -18.85% 15.09% -17.83% 40.22% -
  Horiz. % 173.91% 96.74% 107.61% 132.61% 115.22% 140.22% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 05/09/17 17/08/16 06/08/15 25/08/14 21/08/13 16/08/12 23/08/11 -
Price 2.0900 1.6200 1.3000 1.9800 1.2700 1.5600 3.7400 -
P/RPS 2.00 1.47 1.31 1.89 1.25 1.49 0.86 15.09%
  YoY % 36.05% 12.21% -30.69% 51.20% -16.11% 73.26% -
  Horiz. % 232.56% 170.93% 152.33% 219.77% 145.35% 173.26% 100.00%
P/EPS 71.33 29.08 55.08 78.57 77.91 177.27 26.58 17.87%
  YoY % 145.29% -47.20% -29.90% 0.85% -56.05% 566.93% -
  Horiz. % 268.36% 109.41% 207.22% 295.60% 293.12% 666.93% 100.00%
EY 1.40 3.44 1.82 1.27 1.28 0.56 3.76 -15.17%
  YoY % -59.30% 89.01% 43.31% -0.78% 128.57% -85.11% -
  Horiz. % 37.23% 91.49% 48.40% 33.78% 34.04% 14.89% 100.00%
DY 1.44 1.85 1.54 1.52 2.36 0.00 0.00 -
  YoY % -22.16% 20.13% 1.32% -35.59% 0.00% 0.00% -
  Horiz. % 61.02% 78.39% 65.25% 64.41% 100.00% - -
P/NAPS 1.37 1.13 0.94 1.52 1.04 1.34 0.84 8.49%
  YoY % 21.24% 20.21% -38.16% 46.15% -22.39% 59.52% -
  Horiz. % 163.10% 134.52% 111.90% 180.95% 123.81% 159.52% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

378  338  534  590 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.615-0.035 
 UMWOG 0.345-0.005 
 TRIVE-WB 0.045+0.005 
 TRIVE 0.16+0.03 
 KNM 0.2850.00 
 HUAAN 0.23-0.005 
 SUMATEC 0.06-0.005 
 ALAM 0.21-0.005 
 MLAB 0.10+0.005 
 BORNOIL 0.0950.00 
Partners & Brokers