[MFLOUR] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
17-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 243.29%
YoY- 226.64%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 2,538,686 2,519,129 2,549,894 2,667,344 2,301,907 2,266,437 2,183,242 10.52%
PBT 111,319 102,382 122,960 86,428 43,874 64,417 54,718 60.21%
Tax -18,359 -12,282 -15,542 -17,356 -14,470 -16,132 -12,976 25.89%
NP 92,960 90,100 107,418 69,072 29,404 48,285 41,742 70.12%
-
NP to SH 80,835 82,806 96,554 70,528 20,545 37,936 36,198 70.43%
-
Tax Rate 16.49% 12.00% 12.64% 20.08% 32.98% 25.04% 23.71% -
Total Cost 2,445,726 2,429,029 2,442,476 2,598,272 2,272,503 2,218,152 2,141,500 9.21%
-
Net Worth 831,055 797,628 792,689 754,869 752,958 769,118 743,351 7.68%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 35,773 22,003 33,028 - 21,513 14,342 21,546 39.99%
Div Payout % 44.26% 26.57% 34.21% - 104.71% 37.81% 59.52% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 831,055 797,628 792,689 754,869 752,958 769,118 743,351 7.68%
NOSH 550,367 550,088 550,478 550,999 537,827 537,844 538,660 1.43%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.66% 3.58% 4.21% 2.59% 1.28% 2.13% 1.91% -
ROE 9.73% 10.38% 12.18% 9.34% 2.73% 4.93% 4.87% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 461.27 457.95 463.21 484.09 428.00 421.39 405.31 8.96%
EPS 14.69 15.05 17.54 12.80 3.82 7.05 6.72 68.03%
DPS 6.50 4.00 6.00 0.00 4.00 2.67 4.00 38.01%
NAPS 1.51 1.45 1.44 1.37 1.40 1.43 1.38 6.15%
Adjusted Per Share Value based on latest NOSH - 550,999
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 204.87 203.29 205.78 215.26 185.76 182.90 176.19 10.52%
EPS 6.52 6.68 7.79 5.69 1.66 3.06 2.92 70.41%
DPS 2.89 1.78 2.67 0.00 1.74 1.16 1.74 40.03%
NAPS 0.6707 0.6437 0.6397 0.6092 0.6076 0.6207 0.5999 7.68%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.35 1.49 1.28 1.24 1.32 1.31 1.36 -
P/RPS 0.29 0.33 0.28 0.26 0.31 0.31 0.34 -10.01%
P/EPS 9.19 9.90 7.30 9.69 34.55 18.57 20.24 -40.78%
EY 10.88 10.10 13.70 10.32 2.89 5.38 4.94 68.87%
DY 4.81 2.68 4.69 0.00 3.03 2.04 2.94 38.63%
P/NAPS 0.89 1.03 0.89 0.91 0.94 0.92 0.99 -6.82%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 17/11/16 17/08/16 17/05/16 24/02/16 26/11/15 06/08/15 -
Price 1.49 1.53 1.62 1.21 1.27 1.33 1.30 -
P/RPS 0.32 0.33 0.35 0.25 0.30 0.32 0.32 0.00%
P/EPS 10.14 10.16 9.24 9.45 33.25 18.86 19.35 -34.87%
EY 9.86 9.84 10.83 10.58 3.01 5.30 5.17 53.48%
DY 4.36 2.61 3.70 0.00 3.15 2.01 3.08 25.94%
P/NAPS 0.99 1.06 1.13 0.88 0.91 0.93 0.94 3.49%

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