[MFLOUR] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 313.33%
YoY- 786.37%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 3,158,886 2,593,106 2,223,456 2,605,592 2,521,374 2,222,984 2,360,202 4.97%
PBT 20,622 150,012 180,588 -23,238 58,514 21,110 110,536 -24.39%
Tax -3,312 -25,820 135,188 -4,038 -5,502 -3,410 -24,398 -28.29%
NP 17,310 124,192 315,776 -27,276 53,012 17,700 86,138 -23.45%
-
NP to SH 16,950 103,924 291,940 -42,534 38,586 12,730 82,118 -23.11%
-
Tax Rate 16.06% 17.21% -74.86% - 9.40% 16.15% 22.07% -
Total Cost 3,141,576 2,468,914 1,907,680 2,632,868 2,468,362 2,205,284 2,274,064 5.53%
-
Net Worth 1,399,038 1,305,475 1,223,050 1,068,041 1,078,856 814,422 841,911 8.82%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 30,635 30,597 - - 23,974 22,011 33,016 -1.23%
Div Payout % 180.74% 29.44% - - 62.13% 172.91% 40.21% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,399,038 1,305,475 1,223,050 1,068,041 1,078,856 814,422 841,911 8.82%
NOSH 1,021,250 1,019,903 1,019,453 1,007,911 1,001,884 550,285 550,285 10.85%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 0.55% 4.79% 14.20% -1.05% 2.10% 0.80% 3.65% -
ROE 1.21% 7.96% 23.87% -3.98% 3.58% 1.56% 9.75% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 309.33 254.25 218.16 258.60 252.40 403.97 428.92 -5.29%
EPS 1.66 10.20 28.72 -4.22 4.22 2.32 14.92 -30.63%
DPS 3.00 3.00 0.00 0.00 2.40 4.00 6.00 -10.90%
NAPS 1.37 1.28 1.20 1.06 1.08 1.48 1.53 -1.82%
Adjusted Per Share Value based on latest NOSH - 1,019,453
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 254.92 209.26 179.43 210.27 203.48 179.40 190.47 4.97%
EPS 1.37 8.39 23.56 -3.43 3.11 1.03 6.63 -23.10%
DPS 2.47 2.47 0.00 0.00 1.93 1.78 2.66 -1.22%
NAPS 1.129 1.0535 0.987 0.8619 0.8706 0.6572 0.6794 8.82%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.60 0.62 0.755 0.51 0.695 1.42 2.45 -
P/RPS 0.19 0.24 0.35 0.20 0.28 0.35 0.57 -16.72%
P/EPS 36.15 6.08 2.64 -12.08 17.99 61.38 16.42 14.05%
EY 2.77 16.43 37.94 -8.28 5.56 1.63 6.09 -12.29%
DY 5.00 4.84 0.00 0.00 3.45 2.82 2.45 12.61%
P/NAPS 0.44 0.48 0.63 0.48 0.64 0.96 1.60 -19.35%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 25/08/22 20/08/21 27/08/20 14/08/19 17/08/18 05/09/17 -
Price 0.635 0.575 0.79 0.58 0.61 1.20 2.09 -
P/RPS 0.21 0.23 0.36 0.22 0.24 0.30 0.49 -13.16%
P/EPS 38.26 5.64 2.76 -13.74 15.79 51.87 14.00 18.23%
EY 2.61 17.72 36.26 -7.28 6.33 1.93 7.14 -15.43%
DY 4.72 5.22 0.00 0.00 3.93 3.33 2.87 8.64%
P/NAPS 0.46 0.45 0.66 0.55 0.56 0.81 1.37 -16.62%

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