[MFLOUR] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -59.18%
YoY- -91.24%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 2,735,162 2,680,670 2,688,323 2,723,672 2,700,674 2,681,563 2,631,432 2.60%
PBT 78,527 36,745 30,668 37,419 38,793 78,295 91,781 -9.86%
Tax -21,469 -16,161 -20,576 -16,961 -14,868 -17,693 -20,178 4.21%
NP 57,058 20,584 10,092 20,458 23,925 60,602 71,603 -14.03%
-
NP to SH 39,857 5,413 -8,599 2,691 6,592 43,251 56,588 -20.82%
-
Tax Rate 27.34% 43.98% 67.09% 45.33% 38.33% 22.60% 21.98% -
Total Cost 2,678,104 2,660,086 2,678,231 2,703,214 2,676,749 2,620,961 2,559,829 3.05%
-
Net Worth 1,085,158 1,069,821 1,059,035 1,068,041 1,045,054 1,094,051 1,093,134 -0.48%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 10,092 10,092 18,066 18,066 30,054 30,054 17,490 -30.66%
Div Payout % 25.32% 186.45% 0.00% 671.38% 455.92% 69.49% 30.91% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,085,158 1,069,821 1,059,035 1,068,041 1,045,054 1,094,051 1,093,134 -0.48%
NOSH 1,018,295 1,010,282 1,008,988 1,007,911 1,007,391 1,004,094 1,003,453 0.98%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 2.09% 0.77% 0.38% 0.75% 0.89% 2.26% 2.72% -
ROE 3.67% 0.51% -0.81% 0.25% 0.63% 3.95% 5.18% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 269.70 265.61 266.54 270.32 268.76 267.16 262.39 1.84%
EPS 3.93 0.54 -0.85 0.27 0.66 4.31 5.64 -21.38%
DPS 1.00 1.00 1.80 1.80 3.00 2.99 1.74 -30.85%
NAPS 1.07 1.06 1.05 1.06 1.04 1.09 1.09 -1.22%
Adjusted Per Share Value based on latest NOSH - 1,007,911
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 220.73 216.33 216.95 219.80 217.94 216.40 212.36 2.60%
EPS 3.22 0.44 -0.69 0.22 0.53 3.49 4.57 -20.80%
DPS 0.81 0.81 1.46 1.46 2.43 2.43 1.41 -30.87%
NAPS 0.8757 0.8633 0.8546 0.8619 0.8434 0.8829 0.8822 -0.49%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.90 0.65 0.575 0.51 0.43 0.64 0.585 -
P/RPS 0.33 0.24 0.22 0.19 0.16 0.24 0.22 31.00%
P/EPS 22.90 121.19 -67.44 190.96 65.55 14.85 10.37 69.49%
EY 4.37 0.83 -1.48 0.52 1.53 6.73 9.65 -41.00%
DY 1.11 1.54 3.13 3.53 6.98 4.68 2.98 -48.19%
P/NAPS 0.84 0.61 0.55 0.48 0.41 0.59 0.54 34.21%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 26/02/21 20/11/20 27/08/20 15/05/20 27/02/20 13/11/19 -
Price 0.875 0.83 0.605 0.58 0.58 0.565 0.72 -
P/RPS 0.32 0.31 0.23 0.21 0.22 0.21 0.27 11.98%
P/EPS 22.26 154.76 -70.96 217.17 88.41 13.11 12.76 44.86%
EY 4.49 0.65 -1.41 0.46 1.13 7.63 7.84 -31.01%
DY 1.14 1.20 2.98 3.10 5.17 5.30 2.42 -39.42%
P/NAPS 0.82 0.78 0.58 0.55 0.56 0.52 0.66 15.55%

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