[MFLOUR] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 49.15%
YoY- 293.45%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 2,460,413 2,440,305 2,476,025 2,538,686 2,491,426 2,485,233 2,412,683 1.31%
PBT 113,289 102,094 123,508 111,319 72,348 77,995 53,618 64.58%
Tax -24,407 -22,787 -20,823 -18,359 -11,583 -15,753 -14,772 39.71%
NP 88,882 79,307 102,685 92,960 60,765 62,242 38,846 73.55%
-
NP to SH 80,290 70,604 88,113 80,835 54,198 50,723 32,779 81.61%
-
Tax Rate 21.54% 22.32% 16.86% 16.49% 16.01% 20.20% 27.55% -
Total Cost 2,371,531 2,360,998 2,373,340 2,445,726 2,430,661 2,422,991 2,373,837 -0.06%
-
Net Worth 841,936 841,911 835,832 829,813 798,828 792,258 754,869 7.54%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 35,742 35,742 35,739 35,739 27,263 27,263 21,521 40.19%
Div Payout % 44.52% 50.62% 40.56% 44.21% 50.30% 53.75% 65.66% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 841,936 841,911 835,832 829,813 798,828 792,258 754,869 7.54%
NOSH 550,285 550,269 549,889 549,545 550,916 550,179 550,999 -0.08%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.61% 3.25% 4.15% 3.66% 2.44% 2.50% 1.61% -
ROE 9.54% 8.39% 10.54% 9.74% 6.78% 6.40% 4.34% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 447.12 443.47 450.28 461.96 452.23 451.71 437.87 1.40%
EPS 14.59 12.83 16.02 14.71 9.84 9.22 5.95 81.74%
DPS 6.50 6.50 6.50 6.50 4.95 4.96 3.91 40.28%
NAPS 1.53 1.53 1.52 1.51 1.45 1.44 1.37 7.63%
Adjusted Per Share Value based on latest NOSH - 549,545
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 198.56 196.93 199.82 204.87 201.06 200.56 194.70 1.31%
EPS 6.48 5.70 7.11 6.52 4.37 4.09 2.65 81.40%
DPS 2.88 2.88 2.88 2.88 2.20 2.20 1.74 39.88%
NAPS 0.6794 0.6794 0.6745 0.6697 0.6447 0.6394 0.6092 7.53%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.06 2.45 1.49 1.35 1.49 1.28 1.24 -
P/RPS 0.46 0.55 0.33 0.29 0.33 0.28 0.28 39.18%
P/EPS 14.12 19.09 9.30 9.18 15.15 13.88 20.84 -22.83%
EY 7.08 5.24 10.75 10.90 6.60 7.20 4.80 29.54%
DY 3.16 2.65 4.36 4.81 3.32 3.87 3.15 0.21%
P/NAPS 1.35 1.60 0.98 0.89 1.03 0.89 0.91 30.04%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 09/11/17 05/09/17 25/05/17 23/02/17 17/11/16 17/08/16 17/05/16 -
Price 1.89 2.09 2.20 1.49 1.53 1.62 1.21 -
P/RPS 0.42 0.47 0.49 0.32 0.34 0.36 0.28 31.00%
P/EPS 12.95 16.29 13.73 10.13 15.55 17.57 20.34 -25.97%
EY 7.72 6.14 7.28 9.87 6.43 5.69 4.92 34.99%
DY 3.44 3.11 2.95 4.36 3.23 3.06 3.23 4.28%
P/NAPS 1.24 1.37 1.45 0.99 1.06 1.13 0.88 25.66%

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