[MFLOUR] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -59.18%
YoY- -91.24%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 3,198,460 2,611,761 2,662,820 2,723,672 2,572,969 2,333,674 2,440,305 4.61%
PBT 114,749 81,616 110,647 37,419 58,635 51,780 102,094 1.96%
Tax -14,190 21,134 81,463 -16,961 -13,513 -14,036 -22,787 -7.58%
NP 100,559 102,750 192,110 20,458 45,122 37,744 79,307 4.03%
-
NP to SH 101,558 79,901 172,650 2,691 30,704 33,874 70,604 6.24%
-
Tax Rate 12.37% -25.89% -73.62% 45.33% 23.05% 27.11% 22.32% -
Total Cost 3,097,901 2,509,011 2,470,710 2,703,214 2,527,847 2,295,930 2,360,998 4.62%
-
Net Worth 1,399,038 1,305,475 1,223,050 1,068,041 1,078,856 814,422 841,911 8.82%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 30,619 35,691 10,092 18,066 17,490 30,265 35,742 -2.54%
Div Payout % 30.15% 44.67% 5.85% 671.38% 56.96% 89.35% 50.62% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,399,038 1,305,475 1,223,050 1,068,041 1,078,856 814,422 841,911 8.82%
NOSH 1,021,250 1,019,903 1,019,453 1,007,911 1,001,884 550,285 550,269 10.85%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 3.14% 3.93% 7.21% 0.75% 1.75% 1.62% 3.25% -
ROE 7.26% 6.12% 14.12% 0.25% 2.85% 4.16% 8.39% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 313.21 256.08 261.26 270.32 257.57 424.08 443.47 -5.62%
EPS 9.95 7.83 16.94 0.27 3.07 6.16 12.83 -4.14%
DPS 3.00 3.50 1.00 1.80 1.75 5.50 6.50 -12.08%
NAPS 1.37 1.28 1.20 1.06 1.08 1.48 1.53 -1.82%
Adjusted Per Share Value based on latest NOSH - 1,007,911
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 258.12 210.77 214.89 219.80 207.64 188.33 196.93 4.61%
EPS 8.20 6.45 13.93 0.22 2.48 2.73 5.70 6.24%
DPS 2.47 2.88 0.81 1.46 1.41 2.44 2.88 -2.52%
NAPS 1.129 1.0535 0.987 0.8619 0.8706 0.6572 0.6794 8.82%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.60 0.62 0.755 0.51 0.695 1.42 2.45 -
P/RPS 0.19 0.24 0.29 0.19 0.27 0.33 0.55 -16.22%
P/EPS 6.03 7.91 4.46 190.96 22.61 23.07 19.09 -17.46%
EY 16.58 12.64 22.44 0.52 4.42 4.34 5.24 21.15%
DY 5.00 5.65 1.32 3.53 2.52 3.87 2.65 11.15%
P/NAPS 0.44 0.48 0.63 0.48 0.64 0.96 1.60 -19.35%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 25/08/22 20/08/21 27/08/20 14/08/19 17/08/18 05/09/17 -
Price 0.635 0.575 0.79 0.58 0.61 1.20 2.09 -
P/RPS 0.20 0.22 0.30 0.21 0.24 0.28 0.47 -13.26%
P/EPS 6.39 7.34 4.66 217.17 19.85 19.49 16.29 -14.43%
EY 15.66 13.62 21.44 0.46 5.04 5.13 6.14 16.87%
DY 4.72 6.09 1.27 3.10 2.87 4.58 3.11 7.19%
P/NAPS 0.46 0.45 0.66 0.55 0.56 0.81 1.37 -16.62%

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