[MFLOUR] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 2.23%
YoY- 205.19%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 694,689 620,519 576,172 708,774 712,014 665,860 648,514 4.67%
PBT -11,020 17,630 34,128 28,155 25,679 22,685 2,008 -
Tax 41,909 -7,865 102,051 -6,446 -4,744 -9,398 -881 -
NP 30,889 9,765 136,179 21,709 20,935 13,287 1,127 803.58%
-
NP to SH 24,025 3,914 128,312 17,658 17,272 9,408 -4,481 -
-
Tax Rate - 44.61% -299.02% 22.89% 18.47% 41.43% 43.87% -
Total Cost 663,800 610,754 439,993 687,065 691,079 652,573 647,387 1.67%
-
Net Worth 1,254,173 1,233,618 1,223,050 1,085,158 1,069,821 1,059,035 1,068,041 11.27%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 20,393 - - - 10,092 - - -
Div Payout % 84.88% - - - 58.43% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,254,173 1,233,618 1,223,050 1,085,158 1,069,821 1,059,035 1,068,041 11.27%
NOSH 1,019,653 1,019,653 1,019,453 1,018,295 1,010,282 1,008,988 1,007,911 0.77%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.45% 1.57% 23.64% 3.06% 2.94% 2.00% 0.17% -
ROE 1.92% 0.32% 10.49% 1.63% 1.61% 0.89% -0.42% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 68.13 60.86 56.53 69.89 70.55 66.02 64.36 3.85%
EPS 2.36 0.38 12.59 1.74 1.71 0.93 -0.44 -
DPS 2.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.23 1.21 1.20 1.07 1.06 1.05 1.06 10.39%
Adjusted Per Share Value based on latest NOSH - 1,018,295
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 56.06 50.08 46.50 57.20 57.46 53.74 52.34 4.67%
EPS 1.94 0.32 10.35 1.43 1.39 0.76 -0.36 -
DPS 1.65 0.00 0.00 0.00 0.81 0.00 0.00 -
NAPS 1.0121 0.9955 0.987 0.8757 0.8633 0.8546 0.8619 11.27%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.685 0.76 0.755 0.90 0.65 0.575 0.51 -
P/RPS 1.01 1.25 1.34 1.29 0.92 0.87 0.79 17.74%
P/EPS 29.07 197.96 6.00 51.69 37.98 61.64 -114.68 -
EY 3.44 0.51 16.67 1.93 2.63 1.62 -0.87 -
DY 2.92 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 0.56 0.63 0.63 0.84 0.61 0.55 0.48 10.79%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 17/11/21 20/08/21 28/05/21 26/02/21 20/11/20 27/08/20 -
Price 0.625 0.725 0.79 0.875 0.83 0.605 0.58 -
P/RPS 0.92 1.19 1.40 1.25 1.18 0.92 0.90 1.47%
P/EPS 26.53 188.85 6.28 50.25 48.50 64.86 -130.42 -
EY 3.77 0.53 15.94 1.99 2.06 1.54 -0.77 -
DY 3.20 0.00 0.00 0.00 1.20 0.00 0.00 -
P/NAPS 0.51 0.60 0.66 0.82 0.78 0.58 0.55 -4.89%

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