[MFLOUR] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
17-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 36.9%
YoY- 166.74%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 2,416,700 2,538,686 2,519,129 2,549,894 2,667,344 2,301,907 2,266,437 4.36%
PBT 135,184 111,319 102,382 122,960 86,428 43,874 64,417 63.84%
Tax -27,212 -18,359 -12,282 -15,542 -17,356 -14,470 -16,132 41.65%
NP 107,972 92,960 90,100 107,418 69,072 29,404 48,285 70.91%
-
NP to SH 99,640 80,835 82,806 96,554 70,528 20,545 37,936 90.25%
-
Tax Rate 20.13% 16.49% 12.00% 12.64% 20.08% 32.98% 25.04% -
Total Cost 2,308,728 2,445,726 2,429,029 2,442,476 2,598,272 2,272,503 2,218,152 2.70%
-
Net Worth 835,832 831,055 797,628 792,689 754,869 752,958 769,118 5.69%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 35,773 22,003 33,028 - 21,513 14,342 -
Div Payout % - 44.26% 26.57% 34.21% - 104.71% 37.81% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 835,832 831,055 797,628 792,689 754,869 752,958 769,118 5.69%
NOSH 549,889 550,367 550,088 550,478 550,999 537,827 537,844 1.48%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.47% 3.66% 3.58% 4.21% 2.59% 1.28% 2.13% -
ROE 11.92% 9.73% 10.38% 12.18% 9.34% 2.73% 4.93% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 439.49 461.27 457.95 463.21 484.09 428.00 421.39 2.84%
EPS 18.12 14.69 15.05 17.54 12.80 3.82 7.05 87.52%
DPS 0.00 6.50 4.00 6.00 0.00 4.00 2.67 -
NAPS 1.52 1.51 1.45 1.44 1.37 1.40 1.43 4.14%
Adjusted Per Share Value based on latest NOSH - 550,179
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 195.03 204.87 203.29 205.78 215.26 185.76 182.90 4.36%
EPS 8.04 6.52 6.68 7.79 5.69 1.66 3.06 90.29%
DPS 0.00 2.89 1.78 2.67 0.00 1.74 1.16 -
NAPS 0.6745 0.6707 0.6437 0.6397 0.6092 0.6076 0.6207 5.69%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.49 1.35 1.49 1.28 1.24 1.32 1.31 -
P/RPS 0.34 0.29 0.33 0.28 0.26 0.31 0.31 6.34%
P/EPS 8.22 9.19 9.90 7.30 9.69 34.55 18.57 -41.88%
EY 12.16 10.88 10.10 13.70 10.32 2.89 5.38 72.14%
DY 0.00 4.81 2.68 4.69 0.00 3.03 2.04 -
P/NAPS 0.98 0.89 1.03 0.89 0.91 0.94 0.92 4.29%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 23/02/17 17/11/16 17/08/16 17/05/16 24/02/16 26/11/15 -
Price 2.20 1.49 1.53 1.62 1.21 1.27 1.33 -
P/RPS 0.50 0.32 0.33 0.35 0.25 0.30 0.32 34.61%
P/EPS 12.14 10.14 10.16 9.24 9.45 33.25 18.86 -25.42%
EY 8.24 9.86 9.84 10.83 10.58 3.01 5.30 34.16%
DY 0.00 4.36 2.61 3.70 0.00 3.15 2.01 -
P/NAPS 1.45 0.99 1.06 1.13 0.88 0.91 0.93 34.42%

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