[MFLOUR] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
15-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -255.24%
YoY- -184.47%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 3,306,776 2,539,508 2,835,096 2,617,128 2,540,684 2,255,260 2,416,700 5.36%
PBT 61,664 134,096 112,620 -54,508 103,500 9,800 135,184 -12.25%
Tax -10,080 -29,844 -25,784 -4,552 -15,852 940 -27,212 -15.24%
NP 51,584 104,252 86,836 -59,060 87,648 10,740 107,972 -11.57%
-
NP to SH 41,760 81,264 70,632 -67,144 79,492 6,384 99,640 -13.48%
-
Tax Rate 16.35% 22.26% 22.89% - 15.32% -9.59% 20.13% -
Total Cost 3,255,192 2,435,256 2,748,260 2,676,188 2,453,036 2,244,520 2,308,728 5.89%
-
Net Worth 1,367,478 1,254,251 1,085,158 1,045,054 906,671 803,416 835,832 8.54%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,367,478 1,254,251 1,085,158 1,045,054 906,671 803,416 835,832 8.54%
NOSH 1,020,981 1,019,903 1,018,295 1,007,391 978,443 550,285 549,889 10.85%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 1.56% 4.11% 3.06% -2.26% 3.45% 0.48% 4.47% -
ROE 3.05% 6.48% 6.51% -6.42% 8.77% 0.79% 11.92% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 324.03 249.04 279.55 260.45 308.24 409.83 439.49 -4.95%
EPS 4.08 7.96 6.96 -6.68 9.64 1.16 18.12 -21.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.23 1.07 1.04 1.10 1.46 1.52 -2.07%
Adjusted Per Share Value based on latest NOSH - 1,007,391
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 266.86 204.94 228.79 211.20 205.03 182.00 195.03 5.36%
EPS 3.37 6.56 5.70 -5.42 6.42 0.52 8.04 -13.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1036 1.0122 0.8757 0.8434 0.7317 0.6484 0.6745 8.54%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.765 0.625 0.90 0.43 0.76 1.53 1.49 -
P/RPS 0.24 0.25 0.32 0.17 0.25 0.37 0.34 -5.63%
P/EPS 18.69 7.84 12.92 -6.44 7.88 131.88 8.22 14.66%
EY 5.35 12.75 7.74 -15.54 12.69 0.76 12.16 -12.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.84 0.41 0.69 1.05 0.98 -8.63%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 27/05/22 28/05/21 15/05/20 24/05/19 30/05/18 25/05/17 -
Price 0.75 0.635 0.875 0.58 0.745 1.52 2.20 -
P/RPS 0.23 0.25 0.31 0.22 0.24 0.37 0.50 -12.13%
P/EPS 18.33 7.97 12.56 -8.68 7.72 131.02 12.14 7.10%
EY 5.46 12.55 7.96 -11.52 12.95 0.76 8.24 -6.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.82 0.56 0.68 1.04 1.45 -14.65%

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