[MFLOUR] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -14.24%
YoY- 118.28%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,360,202 2,416,700 2,538,686 2,519,129 2,549,894 2,667,344 2,301,907 1.68%
PBT 110,536 135,184 111,319 102,382 122,960 86,428 43,874 85.25%
Tax -24,398 -27,212 -18,359 -12,282 -15,542 -17,356 -14,470 41.70%
NP 86,138 107,972 92,960 90,100 107,418 69,072 29,404 104.86%
-
NP to SH 82,118 99,640 80,835 82,806 96,554 70,528 20,545 152.07%
-
Tax Rate 22.07% 20.13% 16.49% 12.00% 12.64% 20.08% 32.98% -
Total Cost 2,274,064 2,308,728 2,445,726 2,429,029 2,442,476 2,598,272 2,272,503 0.04%
-
Net Worth 841,911 835,832 831,055 797,628 792,689 754,869 752,958 7.73%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 33,016 - 35,773 22,003 33,028 - 21,513 33.08%
Div Payout % 40.21% - 44.26% 26.57% 34.21% - 104.71% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 841,911 835,832 831,055 797,628 792,689 754,869 752,958 7.73%
NOSH 550,285 549,889 550,367 550,088 550,478 550,999 537,827 1.53%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.65% 4.47% 3.66% 3.58% 4.21% 2.59% 1.28% -
ROE 9.75% 11.92% 9.73% 10.38% 12.18% 9.34% 2.73% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 428.92 439.49 461.27 457.95 463.21 484.09 428.00 0.14%
EPS 14.92 18.12 14.69 15.05 17.54 12.80 3.82 148.21%
DPS 6.00 0.00 6.50 4.00 6.00 0.00 4.00 31.06%
NAPS 1.53 1.52 1.51 1.45 1.44 1.37 1.40 6.10%
Adjusted Per Share Value based on latest NOSH - 550,916
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 190.47 195.03 204.87 203.29 205.78 215.26 185.76 1.68%
EPS 6.63 8.04 6.52 6.68 7.79 5.69 1.66 151.94%
DPS 2.66 0.00 2.89 1.78 2.67 0.00 1.74 32.73%
NAPS 0.6794 0.6745 0.6707 0.6437 0.6397 0.6092 0.6076 7.73%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.45 1.49 1.35 1.49 1.28 1.24 1.32 -
P/RPS 0.57 0.34 0.29 0.33 0.28 0.26 0.31 50.14%
P/EPS 16.42 8.22 9.19 9.90 7.30 9.69 34.55 -39.12%
EY 6.09 12.16 10.88 10.10 13.70 10.32 2.89 64.44%
DY 2.45 0.00 4.81 2.68 4.69 0.00 3.03 -13.21%
P/NAPS 1.60 0.98 0.89 1.03 0.89 0.91 0.94 42.60%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 05/09/17 25/05/17 23/02/17 17/11/16 17/08/16 17/05/16 24/02/16 -
Price 2.09 2.20 1.49 1.53 1.62 1.21 1.27 -
P/RPS 0.49 0.50 0.32 0.33 0.35 0.25 0.30 38.73%
P/EPS 14.00 12.14 10.14 10.16 9.24 9.45 33.25 -43.85%
EY 7.14 8.24 9.86 9.84 10.83 10.58 3.01 77.95%
DY 2.87 0.00 4.36 2.61 3.70 0.00 3.15 -6.02%
P/NAPS 1.37 1.45 0.99 1.06 1.13 0.88 0.91 31.38%

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