[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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 3,007,004 3,158,886 2,593,106 2,223,456 2,605,592 2,521,374 2,222,984 5.15%
PBT 164,636 20,622 150,012 180,588 -23,238 58,514 21,110 40.77%
Tax -34,200 -3,312 -25,820 135,188 -4,038 -5,502 -3,410 46.80%
NP 130,436 17,310 124,192 315,776 -27,276 53,012 17,700 39.45%
-
NP to SH 113,452 16,950 103,924 291,940 -42,534 38,586 12,730 43.94%
-
Tax Rate 20.77% 16.06% 17.21% -74.86% - 9.40% 16.15% -
Total Cost 2,876,568 3,141,576 2,468,914 1,907,680 2,632,868 2,468,362 2,205,284 4.52%
-
Net Worth 1,363,069 1,399,038 1,305,475 1,223,050 1,068,041 1,078,856 814,422 8.95%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 37,174 30,635 30,597 - - 23,974 22,011 9.11%
Div Payout % 32.77% 180.74% 29.44% - - 62.13% 172.91% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,363,069 1,399,038 1,305,475 1,223,050 1,068,041 1,078,856 814,422 8.95%
NOSH 1,239,154 1,021,250 1,019,903 1,019,453 1,007,911 1,001,884 550,285 14.47%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 4.34% 0.55% 4.79% 14.20% -1.05% 2.10% 0.80% -
ROE 8.32% 1.21% 7.96% 23.87% -3.98% 3.58% 1.56% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 242.67 309.33 254.25 218.16 258.60 252.40 403.97 -8.13%
EPS 9.36 1.66 10.20 28.72 -4.22 4.22 2.32 26.14%
DPS 3.00 3.00 3.00 0.00 0.00 2.40 4.00 -4.67%
NAPS 1.10 1.37 1.28 1.20 1.06 1.08 1.48 -4.82%
Adjusted Per Share Value based on latest NOSH - 1,019,453
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 242.67 254.92 209.26 179.43 210.27 203.48 179.40 5.15%
EPS 9.36 1.37 8.39 23.56 -3.43 3.11 1.03 44.40%
DPS 3.00 2.47 2.47 0.00 0.00 1.93 1.78 9.08%
NAPS 1.10 1.129 1.0535 0.987 0.8619 0.8706 0.6572 8.95%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.855 0.60 0.62 0.755 0.51 0.695 1.42 -
P/RPS 0.35 0.19 0.24 0.35 0.20 0.28 0.35 0.00%
P/EPS 9.34 36.15 6.08 2.64 -12.08 17.99 61.38 -26.91%
EY 10.71 2.77 16.43 37.94 -8.28 5.56 1.63 36.81%
DY 3.51 5.00 4.84 0.00 0.00 3.45 2.82 3.71%
P/NAPS 0.78 0.44 0.48 0.63 0.48 0.64 0.96 -3.39%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 30/08/23 25/08/22 20/08/21 27/08/20 14/08/19 17/08/18 -
Price 0.725 0.635 0.575 0.79 0.58 0.61 1.20 -
P/RPS 0.30 0.21 0.23 0.36 0.22 0.24 0.30 0.00%
P/EPS 7.92 38.26 5.64 2.76 -13.74 15.79 51.87 -26.87%
EY 12.63 2.61 17.72 36.26 -7.28 6.33 1.93 36.72%
DY 4.14 4.72 5.22 0.00 0.00 3.93 3.33 3.69%
P/NAPS 0.66 0.46 0.45 0.66 0.55 0.56 0.81 -3.35%

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