[MALAKOF] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -0.34%
YoY- -47.81%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 8,029,380 7,348,230 7,281,282 7,096,572 6,416,936 7,130,440 7,116,088 8.39%
PBT 525,768 559,173 536,960 474,650 388,196 588,526 720,834 -18.98%
Tax -207,296 -235,693 -231,049 -212,676 -118,712 -211,588 -295,588 -21.08%
NP 318,472 323,480 305,910 261,974 269,484 376,938 425,246 -17.54%
-
NP to SH 268,016 274,433 251,933 210,904 211,620 309,951 354,969 -17.09%
-
Tax Rate 39.43% 42.15% 43.03% 44.81% 30.58% 35.95% 41.01% -
Total Cost 7,710,908 7,024,750 6,975,372 6,834,598 6,147,452 6,753,502 6,690,841 9.93%
-
Net Worth 5,621,084 5,657,194 5,751,134 5,724,135 6,027,373 5,899,999 6,000,000 -4.25%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 275,480 137,633 207,253 - 309,999 166,666 -
Div Payout % - 100.38% 54.63% 98.27% - 100.02% 46.95% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 5,621,084 5,657,194 5,751,134 5,724,135 6,027,373 5,899,999 6,000,000 -4.25%
NOSH 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 3.97% 4.40% 4.20% 3.69% 4.20% 5.29% 5.98% -
ROE 4.77% 4.85% 4.38% 3.68% 3.51% 5.25% 5.92% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 164.27 149.38 148.13 143.81 128.82 142.61 142.32 10.04%
EPS 5.48 5.64 5.09 4.26 4.24 6.20 7.09 -15.79%
DPS 0.00 5.60 2.80 4.20 0.00 6.20 3.33 -
NAPS 1.15 1.15 1.17 1.16 1.21 1.18 1.20 -2.79%
Adjusted Per Share Value based on latest NOSH - 5,000,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 164.00 150.09 148.72 144.95 131.07 145.64 145.35 8.38%
EPS 5.47 5.61 5.15 4.31 4.32 6.33 7.25 -17.13%
DPS 0.00 5.63 2.81 4.23 0.00 6.33 3.40 -
NAPS 1.1481 1.1555 1.1747 1.1692 1.2311 1.2051 1.2255 -4.25%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.91 0.80 0.875 0.825 0.89 0.98 1.07 -
P/RPS 0.55 0.54 0.59 0.57 0.69 0.69 0.75 -18.69%
P/EPS 16.60 14.34 17.07 19.30 20.95 15.81 15.07 6.66%
EY 6.03 6.97 5.86 5.18 4.77 6.33 6.63 -6.13%
DY 0.00 7.00 3.20 5.09 0.00 6.33 3.12 -
P/NAPS 0.79 0.70 0.75 0.71 0.74 0.83 0.89 -7.64%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 22/02/19 23/11/18 23/08/18 23/05/18 21/02/18 21/11/17 -
Price 0.80 0.875 0.87 1.03 0.865 0.91 0.995 -
P/RPS 0.49 0.59 0.59 0.72 0.67 0.64 0.70 -21.17%
P/EPS 14.59 15.68 16.97 24.10 20.36 14.68 14.02 2.69%
EY 6.85 6.38 5.89 4.15 4.91 6.81 7.14 -2.72%
DY 0.00 6.40 3.22 4.08 0.00 6.81 3.35 -
P/NAPS 0.70 0.76 0.74 0.89 0.71 0.77 0.83 -10.74%

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