[MFLOUR] QoQ Cumulative 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- 2.68%
YoY- 1363.88%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,296,553 634,877 2,426,936 1,732,247 1,111,728 708,774 2,680,670 -38.46%
PBT 75,006 33,524 96,904 107,924 90,294 28,155 36,745 61.12%
Tax -12,910 -7,461 101,638 59,729 67,594 -6,446 -16,161 -13.94%
NP 62,096 26,063 198,542 167,653 157,888 21,709 20,584 109.20%
-
NP to SH 51,962 20,316 173,909 149,884 145,970 17,658 5,413 353.55%
-
Tax Rate 17.21% 22.26% -104.89% -55.34% -74.86% 22.89% 43.98% -
Total Cost 1,234,457 608,814 2,228,394 1,564,594 953,840 687,065 2,660,086 -40.14%
-
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 15,298 - 20,393 - - - 10,092 32.05%
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 3.98% 1.62% 13.87% 12.15% 11.93% 1.63% 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 127.13 62.26 238.02 169.91 109.08 69.89 265.61 -38.89%
EPS 5.10 1.99 17.08 14.73 14.36 1.74 0.54 348.64%
DPS 1.50 0.00 2.00 0.00 0.00 0.00 1.00 31.13%
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 104.63 51.23 195.85 139.79 89.72 57.20 216.33 -38.46%
EPS 4.19 1.64 14.03 12.10 11.78 1.43 0.44 351.12%
DPS 1.23 0.00 1.65 0.00 0.00 0.00 0.81 32.21%
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 0.49 1.00 0.29 0.45 0.69 1.29 0.24 61.14%
P/EPS 12.17 31.37 4.02 5.17 5.27 51.69 121.19 -78.48%
EY 8.22 3.19 24.90 19.34 18.97 1.93 0.83 363.11%
DY 2.42 0.00 2.92 0.00 0.00 0.00 1.54 35.27%
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 0.45 1.02 0.26 0.43 0.72 1.25 0.31 28.29%
P/EPS 11.29 31.87 3.66 4.93 5.52 50.25 154.76 -82.62%
EY 8.86 3.14 27.29 20.28 18.13 1.99 0.65 473.35%
DY 2.61 0.00 3.20 0.00 0.00 0.00 1.20 68.10%
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