[MFLOUR] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 10.81%
YoY- -16.6%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 3,139,133 3,158,886 3,306,776 2,915,570 2,794,674 2,593,106 2,539,508 15.16%
PBT 60,629 20,622 61,664 179,444 170,578 150,012 134,096 -41.06%
Tax -12,502 -3,312 -10,080 -25,444 -24,612 -25,820 -29,844 -43.98%
NP 48,126 17,310 51,584 154,000 145,966 124,192 104,252 -40.24%
-
NP to SH 43,573 16,950 41,760 145,045 130,894 103,924 81,264 -33.97%
-
Tax Rate 20.62% 16.06% 16.35% 14.18% 14.43% 17.21% 22.26% -
Total Cost 3,091,006 3,141,576 3,255,192 2,761,570 2,648,708 2,468,914 2,435,256 17.21%
-
Net Worth 1,389,745 1,399,038 1,367,478 1,366,963 1,346,336 1,305,475 1,254,251 7.07%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 20,437 30,635 - 30,603 20,399 30,597 - -
Div Payout % 46.90% 180.74% - 21.10% 15.58% 29.44% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,389,745 1,399,038 1,367,478 1,366,963 1,346,336 1,305,475 1,254,251 7.07%
NOSH 1,022,545 1,021,250 1,020,981 1,020,210 1,020,089 1,019,903 1,019,903 0.17%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.53% 0.55% 1.56% 5.28% 5.22% 4.79% 4.11% -
ROE 3.14% 1.21% 3.05% 10.61% 9.72% 7.96% 6.48% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 307.19 309.33 324.03 285.81 274.00 254.25 249.04 15.00%
EPS 4.27 1.66 4.08 14.22 12.84 10.20 7.96 -33.95%
DPS 2.00 3.00 0.00 3.00 2.00 3.00 0.00 -
NAPS 1.36 1.37 1.34 1.34 1.32 1.28 1.23 6.92%
Adjusted Per Share Value based on latest NOSH - 1,020,210
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 253.33 254.92 266.86 235.29 225.53 209.26 204.94 15.16%
EPS 3.52 1.37 3.37 11.71 10.56 8.39 6.56 -33.94%
DPS 1.65 2.47 0.00 2.47 1.65 2.47 0.00 -
NAPS 1.1215 1.129 1.1036 1.1031 1.0865 1.0535 1.0122 7.06%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.625 0.60 0.765 0.76 0.565 0.62 0.625 -
P/RPS 0.20 0.19 0.24 0.27 0.21 0.24 0.25 -13.81%
P/EPS 14.66 36.15 18.69 5.35 4.40 6.08 7.84 51.72%
EY 6.82 2.77 5.35 18.71 22.71 16.43 12.75 -34.08%
DY 3.20 5.00 0.00 3.95 3.54 4.84 0.00 -
P/NAPS 0.46 0.44 0.57 0.57 0.43 0.48 0.51 -6.64%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 30/08/23 18/05/23 27/02/23 21/11/22 25/08/22 27/05/22 -
Price 0.70 0.635 0.75 0.815 0.61 0.575 0.635 -
P/RPS 0.23 0.21 0.23 0.29 0.22 0.23 0.25 -5.40%
P/EPS 16.42 38.26 18.33 5.73 4.75 5.64 7.97 61.83%
EY 6.09 2.61 5.46 17.45 21.04 17.72 12.55 -38.22%
DY 2.86 4.72 0.00 3.68 3.28 5.22 0.00 -
P/NAPS 0.51 0.46 0.56 0.61 0.46 0.45 0.52 -1.28%

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