[MFLOUR] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
06-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 235.29%
YoY- -50.68%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,111,492 1,180,101 1,274,947 1,091,621 1,143,182 1,066,418 968,412 2.32%
PBT 10,555 55,268 61,480 27,359 49,657 32,204 8,134 4.43%
Tax -1,705 -12,199 -7,771 -6,488 -7,338 -6,968 -3,810 -12.53%
NP 8,850 43,069 53,709 20,871 42,319 25,236 4,324 12.67%
-
NP to SH 6,365 41,059 48,277 18,099 36,700 18,992 3,614 9.88%
-
Tax Rate 16.15% 22.07% 12.64% 23.71% 14.78% 21.64% 46.84% -
Total Cost 1,102,642 1,137,032 1,221,238 1,070,750 1,100,863 1,041,182 964,088 2.26%
-
Net Worth 814,422 841,911 792,689 743,351 699,560 656,380 465,804 9.75%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 11,005 16,508 16,514 10,773 16,143 16,140 - -
Div Payout % 172.91% 40.21% 34.21% 59.52% 43.99% 84.99% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 814,422 841,911 792,689 743,351 699,560 656,380 465,804 9.75%
NOSH 550,285 550,285 550,478 538,660 538,123 538,017 401,555 5.38%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.80% 3.65% 4.21% 1.91% 3.70% 2.37% 0.45% -
ROE 0.78% 4.88% 6.09% 2.43% 5.25% 2.89% 0.78% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 201.98 214.46 231.61 202.65 212.44 198.21 241.17 -2.91%
EPS 1.16 7.46 8.77 3.36 6.82 3.53 0.90 4.31%
DPS 2.00 3.00 3.00 2.00 3.00 3.00 0.00 -
NAPS 1.48 1.53 1.44 1.38 1.30 1.22 1.16 4.14%
Adjusted Per Share Value based on latest NOSH - 538,177
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 89.70 95.23 102.89 88.09 92.26 86.06 78.15 2.32%
EPS 0.51 3.31 3.90 1.46 2.96 1.53 0.29 9.86%
DPS 0.89 1.33 1.33 0.87 1.30 1.30 0.00 -
NAPS 0.6572 0.6794 0.6397 0.5999 0.5645 0.5297 0.3759 9.75%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.42 2.45 1.28 1.36 1.59 1.29 1.50 -
P/RPS 0.70 1.14 0.55 0.67 0.75 0.65 0.62 2.04%
P/EPS 122.77 32.83 14.60 40.48 23.31 36.54 166.67 -4.96%
EY 0.81 3.05 6.85 2.47 4.29 2.74 0.60 5.12%
DY 1.41 1.22 2.34 1.47 1.89 2.33 0.00 -
P/NAPS 0.96 1.60 0.89 0.99 1.22 1.06 1.29 -4.80%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 17/08/18 05/09/17 17/08/16 06/08/15 25/08/14 21/08/13 16/08/12 -
Price 1.20 2.09 1.62 1.30 1.98 1.27 1.56 -
P/RPS 0.59 0.97 0.70 0.64 0.93 0.64 0.65 -1.60%
P/EPS 103.75 28.01 18.47 38.69 29.03 35.98 173.33 -8.19%
EY 0.96 3.57 5.41 2.58 3.44 2.78 0.58 8.75%
DY 1.67 1.44 1.85 1.54 1.52 2.36 0.00 -
P/NAPS 0.81 1.37 1.13 0.94 1.52 1.04 1.34 -8.04%

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