[MFLOUR] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 726.65%
YoY- 786.37%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 634,877 2,426,936 1,732,247 1,111,728 708,774 2,680,670 1,968,656 -53.00%
PBT 33,524 96,904 107,924 90,294 28,155 36,745 11,066 109.50%
Tax -7,461 101,638 59,729 67,594 -6,446 -16,161 -11,417 -24.71%
NP 26,063 198,542 167,653 157,888 21,709 20,584 -351 -
-
NP to SH 20,316 173,909 149,884 145,970 17,658 5,413 -11,859 -
-
Tax Rate 22.26% -104.89% -55.34% -74.86% 22.89% 43.98% 103.17% -
Total Cost 608,814 2,228,394 1,564,594 953,840 687,065 2,660,086 1,969,007 -54.30%
-
Net Worth 1,254,251 1,254,173 1,233,618 1,223,050 1,085,158 1,069,821 1,059,035 11.95%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 20,393 - - - 10,092 - -
Div Payout % - 11.73% - - - 186.45% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,254,251 1,254,173 1,233,618 1,223,050 1,085,158 1,069,821 1,059,035 11.95%
NOSH 1,019,903 1,019,653 1,019,653 1,019,453 1,018,295 1,010,282 1,008,988 0.72%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.11% 8.18% 9.68% 14.20% 3.06% 0.77% -0.02% -
ROE 1.62% 13.87% 12.15% 11.93% 1.63% 0.51% -1.12% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 62.26 238.02 169.91 109.08 69.89 265.61 195.19 -53.34%
EPS 1.99 17.08 14.73 14.36 1.74 0.54 -1.18 -
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.23 1.23 1.21 1.20 1.07 1.06 1.05 11.13%
Adjusted Per Share Value based on latest NOSH - 1,019,453
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 51.23 195.85 139.79 89.72 57.20 216.33 158.87 -53.00%
EPS 1.64 14.03 12.10 11.78 1.43 0.44 -0.96 -
DPS 0.00 1.65 0.00 0.00 0.00 0.81 0.00 -
NAPS 1.0122 1.0121 0.9955 0.987 0.8757 0.8633 0.8546 11.95%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.625 0.685 0.76 0.755 0.90 0.65 0.575 -
P/RPS 1.00 0.29 0.45 0.69 1.29 0.24 0.29 128.41%
P/EPS 31.37 4.02 5.17 5.27 51.69 121.19 -48.90 -
EY 3.19 24.90 19.34 18.97 1.93 0.83 -2.04 -
DY 0.00 2.92 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 0.51 0.56 0.63 0.63 0.84 0.61 0.55 -4.91%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 28/02/22 17/11/21 20/08/21 28/05/21 26/02/21 20/11/20 -
Price 0.635 0.625 0.725 0.79 0.875 0.83 0.605 -
P/RPS 1.02 0.26 0.43 0.72 1.25 0.31 0.31 121.38%
P/EPS 31.87 3.66 4.93 5.52 50.25 154.76 -51.46 -
EY 3.14 27.29 20.28 18.13 1.99 0.65 -1.94 -
DY 0.00 3.20 0.00 0.00 0.00 1.20 0.00 -
P/NAPS 0.52 0.51 0.60 0.66 0.82 0.78 0.58 -7.02%

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