[MFLOUR] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -31.55%
YoY- 1363.88%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 2,593,106 2,539,508 2,426,936 2,309,662 2,223,456 2,835,096 2,680,670 -2.19%
PBT 150,012 134,096 96,904 143,898 180,588 112,620 36,745 156.09%
Tax -25,820 -29,844 101,638 79,638 135,188 -25,784 -16,161 36.78%
NP 124,192 104,252 198,542 223,537 315,776 86,836 20,584 232.51%
-
NP to SH 103,924 81,264 173,909 199,845 291,940 70,632 5,413 620.88%
-
Tax Rate 17.21% 22.26% -104.89% -55.34% -74.86% 22.89% 43.98% -
Total Cost 2,468,914 2,435,256 2,228,394 2,086,125 1,907,680 2,748,260 2,660,086 -4.86%
-
Net Worth 1,305,475 1,254,251 1,254,173 1,233,618 1,223,050 1,085,158 1,069,821 14.23%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 30,597 - 20,393 - - - 10,092 109.90%
Div Payout % 29.44% - 11.73% - - - 186.45% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,305,475 1,254,251 1,254,173 1,233,618 1,223,050 1,085,158 1,069,821 14.23%
NOSH 1,019,903 1,019,903 1,019,653 1,019,653 1,019,453 1,018,295 1,010,282 0.63%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.79% 4.11% 8.18% 9.68% 14.20% 3.06% 0.77% -
ROE 7.96% 6.48% 13.87% 16.20% 23.87% 6.51% 0.51% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 254.25 249.04 238.02 226.54 218.16 279.55 265.61 -2.87%
EPS 10.20 7.96 17.08 19.64 28.72 6.96 0.54 613.08%
DPS 3.00 0.00 2.00 0.00 0.00 0.00 1.00 108.42%
NAPS 1.28 1.23 1.23 1.21 1.20 1.07 1.06 13.43%
Adjusted Per Share Value based on latest NOSH - 1,019,653
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 209.26 204.94 195.85 186.39 179.43 228.79 216.33 -2.19%
EPS 8.39 6.56 14.03 16.13 23.56 5.70 0.44 617.60%
DPS 2.47 0.00 1.65 0.00 0.00 0.00 0.81 110.71%
NAPS 1.0535 1.0122 1.0121 0.9955 0.987 0.8757 0.8633 14.23%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.62 0.625 0.685 0.76 0.755 0.90 0.65 -
P/RPS 0.24 0.25 0.29 0.34 0.35 0.32 0.24 0.00%
P/EPS 6.08 7.84 4.02 3.88 2.64 12.92 121.19 -86.47%
EY 16.43 12.75 24.90 25.79 37.94 7.74 0.83 635.77%
DY 4.84 0.00 2.92 0.00 0.00 0.00 1.54 115.01%
P/NAPS 0.48 0.51 0.56 0.63 0.63 0.84 0.61 -14.80%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 27/05/22 28/02/22 17/11/21 20/08/21 28/05/21 26/02/21 -
Price 0.575 0.635 0.625 0.725 0.79 0.875 0.83 -
P/RPS 0.23 0.25 0.26 0.32 0.36 0.31 0.31 -18.08%
P/EPS 5.64 7.97 3.66 3.70 2.76 12.56 154.76 -89.07%
EY 17.72 12.55 27.29 27.04 36.26 7.96 0.65 811.30%
DY 5.22 0.00 3.20 0.00 0.00 0.00 1.20 167.19%
P/NAPS 0.45 0.52 0.51 0.60 0.66 0.82 0.78 -30.76%

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