[MFLOUR] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 30.16%
YoY- 293.45%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,811,074 1,180,101 604,175 2,538,686 1,889,347 1,274,947 666,836 94.54%
PBT 81,770 55,268 33,796 111,319 76,787 61,480 21,607 142.65%
Tax -15,260 -12,199 -6,803 -18,359 -9,212 -7,771 -4,339 131.08%
NP 66,510 43,069 26,993 92,960 67,575 53,709 17,268 145.51%
-
NP to SH 64,573 41,059 24,910 80,835 62,105 48,277 17,632 137.40%
-
Tax Rate 18.66% 22.07% 20.13% 16.49% 12.00% 12.64% 20.08% -
Total Cost 1,744,564 1,137,032 577,182 2,445,726 1,821,772 1,221,238 649,568 93.09%
-
Net Worth 841,936 841,911 835,832 831,055 797,628 792,689 754,869 7.54%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 16,508 16,508 - 35,773 16,502 16,514 - -
Div Payout % 25.57% 40.21% - 44.26% 26.57% 34.21% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 841,936 841,911 835,832 831,055 797,628 792,689 754,869 7.54%
NOSH 550,285 550,285 549,889 550,367 550,088 550,478 550,999 -0.08%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.67% 3.65% 4.47% 3.66% 3.58% 4.21% 2.59% -
ROE 7.67% 4.88% 2.98% 9.73% 7.79% 6.09% 2.34% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 329.12 214.46 109.87 461.27 343.46 231.61 121.02 94.71%
EPS 11.73 7.46 4.53 14.69 11.29 8.77 3.20 137.55%
DPS 3.00 3.00 0.00 6.50 3.00 3.00 0.00 -
NAPS 1.53 1.53 1.52 1.51 1.45 1.44 1.37 7.63%
Adjusted Per Share Value based on latest NOSH - 549,545
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 146.15 95.23 48.76 204.87 152.47 102.89 53.81 94.54%
EPS 5.21 3.31 2.01 6.52 5.01 3.90 1.42 137.69%
DPS 1.33 1.33 0.00 2.89 1.33 1.33 0.00 -
NAPS 0.6794 0.6794 0.6745 0.6707 0.6437 0.6397 0.6092 7.53%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.06 2.45 1.49 1.35 1.49 1.28 1.24 -
P/RPS 0.63 1.14 1.36 0.29 0.43 0.55 1.02 -27.45%
P/EPS 17.56 32.83 32.89 9.19 13.20 14.60 38.75 -40.97%
EY 5.70 3.05 3.04 10.88 7.58 6.85 2.58 69.54%
DY 1.46 1.22 0.00 4.81 2.01 2.34 0.00 -
P/NAPS 1.35 1.60 0.98 0.89 1.03 0.89 0.91 30.04%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 09/11/17 05/09/17 25/05/17 23/02/17 17/11/16 17/08/16 17/05/16 -
Price 1.89 2.09 2.20 1.49 1.53 1.62 1.21 -
P/RPS 0.57 0.97 2.00 0.32 0.45 0.70 1.00 -31.23%
P/EPS 16.11 28.01 48.57 10.14 13.55 18.47 37.81 -43.34%
EY 6.21 3.57 2.06 9.86 7.38 5.41 2.64 76.77%
DY 1.59 1.44 0.00 4.36 1.96 1.85 0.00 -
P/NAPS 1.24 1.37 1.45 0.99 1.06 1.13 0.88 25.66%

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