[MFLOUR] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
06-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 67.65%
YoY- -50.68%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,222,984 2,360,202 2,549,894 2,183,242 2,286,364 2,132,836 1,936,824 2.32%
PBT 21,110 110,536 122,960 54,718 99,314 64,408 16,268 4.43%
Tax -3,410 -24,398 -15,542 -12,976 -14,676 -13,936 -7,620 -12.53%
NP 17,700 86,138 107,418 41,742 84,638 50,472 8,648 12.67%
-
NP to SH 12,730 82,118 96,554 36,198 73,400 37,984 7,228 9.88%
-
Tax Rate 16.15% 22.07% 12.64% 23.71% 14.78% 21.64% 46.84% -
Total Cost 2,205,284 2,274,064 2,442,476 2,141,500 2,201,726 2,082,364 1,928,176 2.26%
-
Net Worth 814,422 841,911 792,689 743,351 699,560 656,380 465,804 9.75%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 22,011 33,016 33,028 21,546 32,287 32,281 - -
Div Payout % 172.91% 40.21% 34.21% 59.52% 43.99% 84.99% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 814,422 841,911 792,689 743,351 699,560 656,380 465,804 9.75%
NOSH 550,285 550,285 550,478 538,660 538,123 538,017 401,555 5.38%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.80% 3.65% 4.21% 1.91% 3.70% 2.37% 0.45% -
ROE 1.56% 9.75% 12.18% 4.87% 10.49% 5.79% 1.55% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 403.97 428.92 463.21 405.31 424.88 396.43 482.33 -2.91%
EPS 2.32 14.92 17.54 6.72 13.64 7.06 1.80 4.31%
DPS 4.00 6.00 6.00 4.00 6.00 6.00 0.00 -
NAPS 1.48 1.53 1.44 1.38 1.30 1.22 1.16 4.14%
Adjusted Per Share Value based on latest NOSH - 538,177
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 179.40 190.47 205.78 176.19 184.51 172.12 156.30 2.32%
EPS 1.03 6.63 7.79 2.92 5.92 3.07 0.58 10.03%
DPS 1.78 2.66 2.67 1.74 2.61 2.61 0.00 -
NAPS 0.6572 0.6794 0.6397 0.5999 0.5645 0.5297 0.3759 9.75%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.42 2.45 1.28 1.36 1.59 1.29 1.50 -
P/RPS 0.35 0.57 0.28 0.34 0.37 0.33 0.31 2.04%
P/EPS 61.38 16.42 7.30 20.24 11.66 18.27 83.33 -4.96%
EY 1.63 6.09 13.70 4.94 8.58 5.47 1.20 5.23%
DY 2.82 2.45 4.69 2.94 3.77 4.65 0.00 -
P/NAPS 0.96 1.60 0.89 0.99 1.22 1.06 1.29 -4.80%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 17/08/18 05/09/17 17/08/16 06/08/15 25/08/14 21/08/13 16/08/12 -
Price 1.20 2.09 1.62 1.30 1.98 1.27 1.56 -
P/RPS 0.30 0.49 0.35 0.32 0.47 0.32 0.32 -1.06%
P/EPS 51.87 14.00 9.24 19.35 14.52 17.99 86.67 -8.19%
EY 1.93 7.14 10.83 5.17 6.89 5.56 1.15 9.00%
DY 3.33 2.87 3.70 3.08 3.03 4.72 0.00 -
P/NAPS 0.81 1.37 1.13 0.94 1.52 1.04 1.34 -8.04%

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