[MALAKOF] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 8.85%
YoY- 62.79%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 5,404,708 6,276,763 6,350,716 6,560,284 7,095,892 7,422,272 7,574,894 -20.13%
PBT 386,728 444,599 493,749 605,454 560,816 530,904 524,310 -18.34%
Tax -91,112 -114,530 -121,885 -168,834 -147,568 -156,218 -183,120 -37.18%
NP 295,616 330,069 371,864 436,620 413,248 374,686 341,190 -9.10%
-
NP to SH 241,776 286,581 326,585 388,274 356,712 320,153 284,997 -10.37%
-
Tax Rate 23.56% 25.76% 24.69% 27.89% 26.31% 29.42% 34.93% -
Total Cost 5,109,092 5,946,694 5,978,852 6,123,664 6,682,644 7,047,586 7,233,704 -20.67%
-
Net Worth 5,424,570 5,326,830 5,375,700 5,375,700 5,375,700 5,473,440 5,522,309 -1.18%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 136,835 182,448 273,671 - 320,098 158,990 -
Div Payout % - 47.75% 55.87% 70.48% - 99.98% 55.79% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 5,424,570 5,326,830 5,375,700 5,375,700 5,375,700 5,473,440 5,522,309 -1.18%
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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 5.47% 5.26% 5.86% 6.66% 5.82% 5.05% 4.50% -
ROE 4.46% 5.38% 6.08% 7.22% 6.64% 5.85% 5.16% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 110.59 128.44 129.95 134.24 145.20 151.88 155.00 -20.13%
EPS 4.96 5.86 6.68 7.94 7.28 6.55 5.83 -10.20%
DPS 0.00 2.80 3.73 5.60 0.00 6.55 3.25 -
NAPS 1.11 1.09 1.10 1.10 1.10 1.12 1.13 -1.18%
Adjusted Per Share Value based on latest NOSH - 5,000,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 110.39 128.21 129.72 134.00 144.94 151.60 154.72 -20.13%
EPS 4.94 5.85 6.67 7.93 7.29 6.54 5.82 -10.34%
DPS 0.00 2.79 3.73 5.59 0.00 6.54 3.25 -
NAPS 1.108 1.088 1.098 1.098 1.098 1.118 1.128 -1.18%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.865 0.895 0.945 0.91 0.805 0.87 0.86 -
P/RPS 0.78 0.70 0.73 0.68 0.55 0.57 0.55 26.20%
P/EPS 17.48 15.26 14.14 11.45 11.03 13.28 14.75 11.97%
EY 5.72 6.55 7.07 8.73 9.07 7.53 6.78 -10.70%
DY 0.00 3.13 3.95 6.15 0.00 7.53 3.78 -
P/NAPS 0.78 0.82 0.86 0.83 0.73 0.78 0.76 1.74%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 19/05/21 19/02/21 24/11/20 18/08/20 20/05/20 19/02/20 20/11/19 -
Price 0.845 0.835 0.93 0.955 0.825 0.895 0.885 -
P/RPS 0.76 0.65 0.72 0.71 0.57 0.59 0.57 21.12%
P/EPS 17.08 14.24 13.92 12.02 11.30 13.66 15.18 8.17%
EY 5.85 7.02 7.19 8.32 8.85 7.32 6.59 -7.62%
DY 0.00 3.35 4.01 5.86 0.00 7.32 3.68 -
P/NAPS 0.76 0.77 0.85 0.87 0.75 0.80 0.78 -1.71%

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