[MFLOUR] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 33.0%
YoY- 41.28%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 591,209 630,973 575,926 604,175 649,339 614,400 608,111 -1.85%
PBT 14,723 26,502 21,472 33,796 34,532 15,307 39,873 -48.43%
Tax -9,270 -3,061 -5,396 -6,803 -9,147 -1,441 -3,432 93.59%
NP 5,453 23,441 16,076 26,993 25,385 13,866 36,441 -71.71%
-
NP to SH 3,995 23,514 16,149 24,910 18,730 13,828 30,645 -74.19%
-
Tax Rate 62.96% 11.55% 25.13% 20.13% 26.49% 9.41% 8.61% -
Total Cost 585,756 607,532 559,850 577,182 623,954 600,534 571,670 1.63%
-
Net Worth 836,433 841,936 841,911 835,832 829,813 798,828 792,258 3.67%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 19,259 - 16,508 - 19,234 - 16,505 10.80%
Div Payout % 482.10% - 102.22% - 102.69% - 53.86% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 836,433 841,936 841,911 835,832 829,813 798,828 792,258 3.67%
NOSH 550,285 550,285 550,285 549,889 549,545 550,916 550,179 0.01%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.92% 3.72% 2.79% 4.47% 3.91% 2.26% 5.99% -
ROE 0.48% 2.79% 1.92% 2.98% 2.26% 1.73% 3.87% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 107.44 114.66 104.66 109.87 118.16 111.52 110.53 -1.86%
EPS 0.73 4.27 2.93 4.53 3.40 2.51 5.57 -74.10%
DPS 3.50 0.00 3.00 0.00 3.50 0.00 3.00 10.79%
NAPS 1.52 1.53 1.53 1.52 1.51 1.45 1.44 3.66%
Adjusted Per Share Value based on latest NOSH - 549,889
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 47.71 50.92 46.48 48.76 52.40 49.58 49.07 -1.85%
EPS 0.32 1.90 1.30 2.01 1.51 1.12 2.47 -74.30%
DPS 1.55 0.00 1.33 0.00 1.55 0.00 1.33 10.71%
NAPS 0.675 0.6794 0.6794 0.6745 0.6697 0.6447 0.6394 3.66%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.91 2.06 2.45 1.49 1.35 1.49 1.28 -
P/RPS 1.78 1.80 2.34 1.36 1.14 1.34 1.16 32.93%
P/EPS 263.09 48.21 83.48 32.89 39.61 59.36 22.98 405.71%
EY 0.38 2.07 1.20 3.04 2.52 1.68 4.35 -80.22%
DY 1.83 0.00 1.22 0.00 2.59 0.00 2.34 -15.07%
P/NAPS 1.26 1.35 1.60 0.98 0.89 1.03 0.89 26.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 09/11/17 05/09/17 25/05/17 23/02/17 17/11/16 17/08/16 -
Price 2.05 1.89 2.09 2.20 1.49 1.53 1.62 -
P/RPS 1.91 1.65 2.00 2.00 1.26 1.37 1.47 19.01%
P/EPS 282.37 44.23 71.22 48.57 43.72 60.96 29.08 353.26%
EY 0.35 2.26 1.40 2.06 2.29 1.64 3.44 -78.11%
DY 1.71 0.00 1.44 0.00 2.35 0.00 1.85 -5.09%
P/NAPS 1.35 1.24 1.37 1.45 0.99 1.06 1.13 12.55%

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