[MFLOUR] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 4.8%
YoY- -54.93%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,338,984 2,414,765 2,519,129 2,266,437 2,283,244 2,230,866 2,009,656 2.56%
PBT 9,126 109,026 102,382 64,417 109,884 91,441 34,108 -19.71%
Tax -1,097 -20,346 -12,282 -16,132 -14,865 -19,101 -8,545 -28.96%
NP 8,029 88,680 90,100 48,285 95,018 72,340 25,562 -17.54%
-
NP to SH 1,572 86,097 82,806 37,936 84,178 58,521 20,410 -34.75%
-
Tax Rate 12.02% 18.66% 12.00% 25.04% 13.53% 20.89% 25.05% -
Total Cost 2,330,954 2,326,085 2,429,029 2,218,152 2,188,225 2,158,526 1,984,093 2.72%
-
Net Worth 797,913 841,936 797,628 769,118 715,841 667,789 522,167 7.31%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 14,674 22,011 22,003 14,342 21,529 64,624 - -
Div Payout % 933.48% 25.57% 26.57% 37.81% 25.58% 110.43% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 797,913 841,936 797,628 769,118 715,841 667,789 522,167 7.31%
NOSH 550,285 550,285 550,088 537,844 538,226 538,539 446,297 3.55%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.34% 3.67% 3.58% 2.13% 4.16% 3.24% 1.27% -
ROE 0.20% 10.23% 10.38% 4.93% 11.76% 8.76% 3.91% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 425.05 438.82 457.95 421.39 424.22 414.24 450.30 -0.95%
EPS 0.28 15.64 15.05 7.05 15.64 10.87 4.57 -37.19%
DPS 2.67 4.00 4.00 2.67 4.00 12.00 0.00 -
NAPS 1.45 1.53 1.45 1.43 1.33 1.24 1.17 3.63%
Adjusted Per Share Value based on latest NOSH - 539,218
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 188.76 194.87 203.29 182.90 184.26 180.03 162.18 2.56%
EPS 0.13 6.95 6.68 3.06 6.79 4.72 1.65 -34.51%
DPS 1.18 1.78 1.78 1.16 1.74 5.22 0.00 -
NAPS 0.6439 0.6794 0.6437 0.6207 0.5777 0.5389 0.4214 7.31%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.06 2.06 1.49 1.31 1.95 1.36 1.39 -
P/RPS 0.25 0.47 0.33 0.31 0.46 0.33 0.31 -3.52%
P/EPS 371.06 13.17 9.90 18.57 12.47 12.52 30.39 51.71%
EY 0.27 7.60 10.10 5.38 8.02 7.99 3.29 -34.06%
DY 2.52 1.94 2.68 2.04 2.05 8.82 0.00 -
P/NAPS 0.73 1.35 1.03 0.92 1.47 1.10 1.19 -7.81%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/18 09/11/17 17/11/16 26/11/15 05/11/14 20/11/13 21/11/12 -
Price 1.11 1.89 1.53 1.33 1.86 1.32 1.35 -
P/RPS 0.26 0.43 0.33 0.32 0.44 0.32 0.30 -2.35%
P/EPS 388.56 12.08 10.16 18.86 11.89 12.15 29.52 53.62%
EY 0.26 8.28 9.84 5.30 8.41 8.23 3.39 -34.80%
DY 2.40 2.12 2.61 2.01 2.15 9.09 0.00 -
P/NAPS 0.77 1.24 1.06 0.93 1.40 1.06 1.15 -6.46%

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