[MFLOUR] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
13-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 84.3%
YoY- 993.7%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 2,723,672 2,700,674 2,681,563 2,631,432 2,572,969 2,495,130 2,423,774 8.09%
PBT 37,419 38,793 78,295 91,781 58,635 63,358 39,933 -4.24%
Tax -16,961 -14,868 -17,693 -20,178 -13,513 -16,665 -12,467 22.80%
NP 20,458 23,925 60,602 71,603 45,122 46,693 27,466 -17.84%
-
NP to SH 2,691 6,592 43,251 56,588 30,704 36,053 17,776 -71.62%
-
Tax Rate 45.33% 38.33% 22.60% 21.98% 23.05% 26.30% 31.22% -
Total Cost 2,703,214 2,676,749 2,620,961 2,559,829 2,527,847 2,448,437 2,396,308 8.37%
-
Net Worth 1,068,041 1,045,054 1,094,051 1,093,134 1,078,856 906,671 819,924 19.29%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 18,066 30,054 30,054 17,490 17,490 16,508 16,508 6.20%
Div Payout % 671.38% 455.92% 69.49% 30.91% 56.96% 45.79% 92.87% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,068,041 1,045,054 1,094,051 1,093,134 1,078,856 906,671 819,924 19.29%
NOSH 1,007,911 1,007,391 1,004,094 1,003,453 1,001,884 978,443 825,428 14.25%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 0.75% 0.89% 2.26% 2.72% 1.75% 1.87% 1.13% -
ROE 0.25% 0.63% 3.95% 5.18% 2.85% 3.98% 2.17% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 270.32 268.76 267.16 262.39 257.57 302.72 440.46 -27.80%
EPS 0.27 0.66 4.31 5.64 3.07 4.37 3.23 -80.91%
DPS 1.80 3.00 2.99 1.74 1.75 2.00 3.00 -28.88%
NAPS 1.06 1.04 1.09 1.09 1.08 1.10 1.49 -20.32%
Adjusted Per Share Value based on latest NOSH - 1,003,453
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 219.80 217.94 216.40 212.36 207.64 201.36 195.60 8.09%
EPS 0.22 0.53 3.49 4.57 2.48 2.91 1.43 -71.32%
DPS 1.46 2.43 2.43 1.41 1.41 1.33 1.33 6.42%
NAPS 0.8619 0.8434 0.8829 0.8822 0.8706 0.7317 0.6617 19.28%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.51 0.43 0.64 0.585 0.695 0.76 0.48 -
P/RPS 0.19 0.16 0.24 0.22 0.27 0.25 0.11 44.00%
P/EPS 190.96 65.55 14.85 10.37 22.61 17.38 14.86 449.48%
EY 0.52 1.53 6.73 9.65 4.42 5.76 6.73 -81.88%
DY 3.53 6.98 4.68 2.98 2.52 2.64 6.25 -31.69%
P/NAPS 0.48 0.41 0.59 0.54 0.64 0.69 0.32 31.06%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 15/05/20 27/02/20 13/11/19 14/08/19 24/05/19 27/02/19 -
Price 0.58 0.58 0.565 0.72 0.61 0.745 0.555 -
P/RPS 0.21 0.22 0.21 0.27 0.24 0.25 0.13 37.71%
P/EPS 217.17 88.41 13.11 12.76 19.85 17.03 17.18 443.48%
EY 0.46 1.13 7.63 7.84 5.04 5.87 5.82 -81.61%
DY 3.10 5.17 5.30 2.42 2.87 2.69 5.41 -31.03%
P/NAPS 0.55 0.56 0.52 0.66 0.56 0.68 0.37 30.28%

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