[MFLOUR] QoQ 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- 322.99%
YoY- 226.64%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
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 649,339 614,400 608,111 666,836 602,079 608,207 535,561 13.63%
PBT 34,532 15,307 39,873 21,607 -4,439 20,954 15,496 70.19%
Tax -9,147 -1,441 -3,432 -4,339 -2,371 -5,611 -2,451 139.63%
NP 25,385 13,866 36,441 17,268 -6,810 15,343 13,045 55.55%
-
NP to SH 18,730 13,828 30,645 17,632 -7,907 10,353 12,701 29.40%
-
Tax Rate 26.49% 9.41% 8.61% 20.08% - 26.78% 15.82% -
Total Cost 623,954 600,534 571,670 649,568 608,889 592,864 522,516 12.49%
-
Net Worth 829,813 798,828 792,258 754,869 753,047 771,082 742,685 7.63%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 19,234 - 16,505 - 10,757 - 10,763 47.00%
Div Payout % 102.69% - 53.86% - 0.00% - 84.75% -
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 829,813 798,828 792,258 754,869 753,047 771,082 742,685 7.63%
NOSH 549,545 550,916 550,179 550,999 537,891 539,218 538,177 1.39%
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 3.91% 2.26% 5.99% 2.59% -1.13% 2.52% 2.44% -
ROE 2.26% 1.73% 3.87% 2.34% -1.05% 1.34% 1.71% -
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 118.16 111.52 110.53 121.02 111.93 112.79 99.51 12.07%
EPS 3.40 2.51 5.57 3.20 -1.47 1.92 2.36 27.41%
DPS 3.50 0.00 3.00 0.00 2.00 0.00 2.00 44.97%
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 52.40 49.58 49.07 53.81 48.59 49.08 43.22 13.63%
EPS 1.51 1.12 2.47 1.42 -0.64 0.84 1.02 29.73%
DPS 1.55 0.00 1.33 0.00 0.87 0.00 0.87 46.70%
NAPS 0.6697 0.6447 0.6394 0.6092 0.6077 0.6223 0.5993 7.64%
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 1.14 1.34 1.16 1.02 1.18 1.16 1.37 -11.48%
P/EPS 39.61 59.36 22.98 38.75 -89.80 68.23 57.63 -22.02%
EY 2.52 1.68 4.35 2.58 -1.11 1.47 1.74 27.86%
DY 2.59 0.00 2.34 0.00 1.52 0.00 1.47 45.62%
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 1.26 1.37 1.47 1.00 1.13 1.18 1.31 -2.54%
P/EPS 43.72 60.96 29.08 37.81 -86.39 69.27 55.08 -14.21%
EY 2.29 1.64 3.44 2.64 -1.16 1.44 1.82 16.46%
DY 2.35 0.00 1.85 0.00 1.57 0.00 1.54 32.37%
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