[MFLOUR] YoY Annual (Unaudited) Result on 31-Dec-2019 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
YoY- 143.31%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 2,915,570 2,426,936 2,680,670 2,681,563 2,423,774 2,402,283 2,538,686 2.33%
PBT 179,444 96,904 36,745 78,295 39,933 96,493 111,319 8.27%
Tax -25,444 101,638 -16,161 -17,693 -12,467 -24,530 -18,359 5.58%
NP 154,000 198,542 20,584 60,602 27,466 71,963 92,960 8.77%
-
NP to SH 145,045 173,909 5,413 43,251 17,776 68,568 80,835 10.22%
-
Tax Rate 14.18% -104.89% 43.98% 22.60% 31.22% 25.42% 16.49% -
Total Cost 2,761,570 2,228,394 2,660,086 2,620,961 2,396,308 2,330,320 2,445,726 2.04%
-
Net Worth 1,366,963 1,254,173 1,069,821 1,094,051 819,924 836,433 831,055 8.64%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 30,603 20,393 10,092 30,111 16,508 35,768 35,773 -2.56%
Div Payout % 21.10% 11.73% 186.45% 69.62% 92.87% 52.17% 44.26% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,366,963 1,254,173 1,069,821 1,094,051 819,924 836,433 831,055 8.64%
NOSH 1,020,210 1,019,653 1,010,282 1,004,094 825,428 550,285 550,367 10.82%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.28% 8.18% 0.77% 2.26% 1.13% 3.00% 3.66% -
ROE 10.61% 13.87% 0.51% 3.95% 2.17% 8.20% 9.73% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 285.81 238.02 265.61 267.16 440.46 436.55 461.27 -7.66%
EPS 14.22 17.08 0.54 4.51 3.23 12.46 14.69 -0.54%
DPS 3.00 2.00 1.00 3.00 3.00 6.50 6.50 -12.08%
NAPS 1.34 1.23 1.06 1.09 1.49 1.52 1.51 -1.97%
Adjusted Per Share Value based on latest NOSH - 1,004,094
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 235.29 195.85 216.33 216.40 195.60 193.86 204.87 2.33%
EPS 11.71 14.03 0.44 3.49 1.43 5.53 6.52 10.24%
DPS 2.47 1.65 0.81 2.43 1.33 2.89 2.89 -2.58%
NAPS 1.1031 1.0121 0.8633 0.8829 0.6617 0.675 0.6707 8.64%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.76 0.685 0.65 0.64 0.48 1.91 1.35 -
P/RPS 0.27 0.29 0.24 0.24 0.11 0.44 0.29 -1.18%
P/EPS 5.35 4.02 121.19 14.85 14.86 15.33 9.19 -8.61%
EY 18.71 24.90 0.83 6.73 6.73 6.52 10.88 9.45%
DY 3.95 2.92 1.54 4.69 6.25 3.40 4.81 -3.22%
P/NAPS 0.57 0.56 0.61 0.59 0.32 1.26 0.89 -7.15%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 28/02/22 26/02/21 27/02/20 27/02/19 28/02/18 23/02/17 -
Price 0.815 0.625 0.83 0.565 0.555 2.05 1.49 -
P/RPS 0.29 0.26 0.31 0.21 0.13 0.47 0.32 -1.62%
P/EPS 5.73 3.66 154.76 13.11 17.18 16.45 10.14 -9.07%
EY 17.45 27.29 0.65 7.63 5.82 6.08 9.86 9.97%
DY 3.68 3.20 1.20 5.31 5.41 3.17 4.36 -2.78%
P/NAPS 0.61 0.51 0.78 0.52 0.37 1.35 0.99 -7.75%

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