[MFLOUR] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
09-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 4.85%
YoY- 3.97%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 2,624,874 2,615,861 2,338,984 2,414,765 2,519,129 2,266,437 2,283,244 2.34%
PBT 14,754 78,257 9,126 109,026 102,382 64,417 109,884 -28.41%
Tax -15,222 -11,378 -1,097 -20,346 -12,282 -16,132 -14,865 0.39%
NP -468 66,878 8,029 88,680 90,100 48,285 95,018 -
-
NP to SH -15,812 53,321 1,572 86,097 82,806 37,936 84,178 -
-
Tax Rate 103.17% 14.54% 12.02% 18.66% 12.00% 25.04% 13.53% -
Total Cost 2,625,342 2,548,982 2,330,954 2,326,085 2,429,029 2,218,152 2,188,225 3.07%
-
Net Worth 1,059,035 1,093,134 797,913 841,936 797,628 769,118 715,841 6.73%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 16,046 14,674 22,011 22,003 14,342 21,529 -
Div Payout % - 30.09% 933.48% 25.57% 26.57% 37.81% 25.58% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,059,035 1,093,134 797,913 841,936 797,628 769,118 715,841 6.73%
NOSH 1,008,988 1,003,453 550,285 550,285 550,088 537,844 538,226 11.03%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -0.02% 2.56% 0.34% 3.67% 3.58% 2.13% 4.16% -
ROE -1.49% 4.88% 0.20% 10.23% 10.38% 4.93% 11.76% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 260.25 260.84 425.05 438.82 457.95 421.39 424.22 -7.81%
EPS -1.57 5.65 0.28 15.64 15.05 7.05 15.64 -
DPS 0.00 1.60 2.67 4.00 4.00 2.67 4.00 -
NAPS 1.05 1.09 1.45 1.53 1.45 1.43 1.33 -3.85%
Adjusted Per Share Value based on latest NOSH - 550,285
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 211.83 211.10 188.76 194.87 203.29 182.90 184.26 2.34%
EPS -1.28 4.30 0.13 6.95 6.68 3.06 6.79 -
DPS 0.00 1.29 1.18 1.78 1.78 1.16 1.74 -
NAPS 0.8546 0.8822 0.6439 0.6794 0.6437 0.6207 0.5777 6.73%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.575 0.585 1.06 2.06 1.49 1.31 1.95 -
P/RPS 0.22 0.22 0.25 0.47 0.33 0.31 0.46 -11.55%
P/EPS -36.68 11.00 371.06 13.17 9.90 18.57 12.47 -
EY -2.73 9.09 0.27 7.60 10.10 5.38 8.02 -
DY 0.00 2.74 2.52 1.94 2.68 2.04 2.05 -
P/NAPS 0.55 0.54 0.73 1.35 1.03 0.92 1.47 -15.10%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 13/11/19 08/11/18 09/11/17 17/11/16 26/11/15 05/11/14 -
Price 0.605 0.72 1.11 1.89 1.53 1.33 1.86 -
P/RPS 0.23 0.28 0.26 0.43 0.33 0.32 0.44 -10.23%
P/EPS -38.59 13.54 388.56 12.08 10.16 18.86 11.89 -
EY -2.59 7.38 0.26 8.28 9.84 5.30 8.41 -
DY 0.00 2.22 2.40 2.12 2.61 2.01 2.15 -
P/NAPS 0.58 0.66 0.77 1.24 1.06 0.93 1.40 -13.64%

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