[MFLOUR] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -176.37%
YoY- -270.26%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 669,536 591,209 649,339 602,079 574,142 632,888 521,233 4.25%
PBT 33,088 14,723 34,532 -4,439 1,316 25,327 25,602 4.36%
Tax -11,644 -9,270 -9,147 -2,371 6,914 594 -7,138 8.49%
NP 21,444 5,453 25,385 -6,810 8,230 25,921 18,464 2.52%
-
NP to SH 16,597 3,995 18,730 -7,907 4,644 23,087 13,203 3.88%
-
Tax Rate 35.19% 62.96% 26.49% - -525.38% -2.35% 27.88% -
Total Cost 648,092 585,756 623,954 608,889 565,912 606,967 502,769 4.32%
-
Net Worth 819,924 836,433 829,813 753,047 734,399 667,316 641,288 4.17%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 5,502 19,259 19,234 10,757 18,899 32,289 16,166 -16.43%
Div Payout % 33.16% 482.10% 102.69% 0.00% 406.98% 139.86% 122.45% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 819,924 836,433 829,813 753,047 734,399 667,316 641,288 4.17%
NOSH 825,428 550,285 549,545 537,891 539,999 538,158 538,897 7.36%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.20% 0.92% 3.91% -1.13% 1.43% 4.10% 3.54% -
ROE 2.02% 0.48% 2.26% -1.05% 0.63% 3.46% 2.06% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 121.67 107.44 118.16 111.93 106.32 117.60 96.72 3.89%
EPS 3.02 0.73 3.40 -1.47 0.86 4.29 2.45 3.54%
DPS 1.00 3.50 3.50 2.00 3.50 6.00 3.00 -16.72%
NAPS 1.49 1.52 1.51 1.40 1.36 1.24 1.19 3.81%
Adjusted Per Share Value based on latest NOSH - 537,891
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 54.03 47.71 52.40 48.59 46.33 51.07 42.06 4.26%
EPS 1.34 0.32 1.51 -0.64 0.37 1.86 1.07 3.81%
DPS 0.44 1.55 1.55 0.87 1.53 2.61 1.30 -16.51%
NAPS 0.6617 0.675 0.6697 0.6077 0.5927 0.5385 0.5175 4.17%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.48 1.91 1.35 1.32 1.55 1.52 1.28 -
P/RPS 0.39 1.78 1.14 1.18 1.46 1.29 1.32 -18.38%
P/EPS 15.91 263.09 39.61 -89.80 180.23 35.43 52.24 -17.96%
EY 6.28 0.38 2.52 -1.11 0.55 2.82 1.91 21.93%
DY 2.08 1.83 2.59 1.52 2.26 3.95 2.34 -1.94%
P/NAPS 0.32 1.26 0.89 0.94 1.14 1.23 1.08 -18.34%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 23/02/17 24/02/16 23/02/15 26/02/14 27/02/13 -
Price 0.555 2.05 1.49 1.27 1.64 1.63 1.21 -
P/RPS 0.46 1.91 1.26 1.13 1.54 1.39 1.25 -15.34%
P/EPS 18.40 282.37 43.72 -86.39 190.70 38.00 49.39 -15.16%
EY 5.43 0.35 2.29 -1.16 0.52 2.63 2.02 17.90%
DY 1.80 1.71 2.35 1.57 2.13 3.68 2.48 -5.19%
P/NAPS 0.37 1.35 0.99 0.91 1.21 1.31 1.02 -15.54%

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