[MALAKOF] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
19-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -12.25%
YoY- -10.49%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 6,025,822 5,871,232 5,404,708 6,276,763 6,350,716 6,560,284 7,095,892 -10.31%
PBT 539,946 572,752 386,728 444,599 493,749 605,454 560,816 -2.49%
Tax -171,217 -165,134 -91,112 -114,530 -121,885 -168,834 -147,568 10.40%
NP 368,729 407,618 295,616 330,069 371,864 436,620 413,248 -7.31%
-
NP to SH 327,117 356,356 241,776 286,581 326,585 388,274 356,712 -5.60%
-
Tax Rate 31.71% 28.83% 23.56% 25.76% 24.69% 27.89% 26.31% -
Total Cost 5,657,093 5,463,614 5,109,092 5,946,694 5,978,852 6,123,664 6,682,644 -10.50%
-
Net Worth 5,473,440 5,424,570 5,424,570 5,326,830 5,375,700 5,375,700 5,375,700 1.20%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 201,995 302,993 - 136,835 182,448 273,671 - -
Div Payout % 61.75% 85.03% - 47.75% 55.87% 70.48% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 5,473,440 5,424,570 5,424,570 5,326,830 5,375,700 5,375,700 5,375,700 1.20%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.12% 6.94% 5.47% 5.26% 5.86% 6.66% 5.82% -
ROE 5.98% 6.57% 4.46% 5.38% 6.08% 7.22% 6.64% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 123.30 120.14 110.59 128.44 129.95 134.24 145.20 -10.31%
EPS 6.69 7.30 4.96 5.86 6.68 7.94 7.28 -5.47%
DPS 4.13 6.20 0.00 2.80 3.73 5.60 0.00 -
NAPS 1.12 1.11 1.11 1.09 1.10 1.10 1.10 1.20%
Adjusted Per Share Value based on latest NOSH - 5,000,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 123.08 119.92 110.39 128.21 129.72 134.00 144.94 -10.31%
EPS 6.68 7.28 4.94 5.85 6.67 7.93 7.29 -5.65%
DPS 4.13 6.19 0.00 2.79 3.73 5.59 0.00 -
NAPS 1.118 1.108 1.108 1.088 1.098 1.098 1.098 1.20%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.815 0.815 0.865 0.895 0.945 0.91 0.805 -
P/RPS 0.66 0.68 0.78 0.70 0.73 0.68 0.55 12.91%
P/EPS 12.18 11.18 17.48 15.26 14.14 11.45 11.03 6.82%
EY 8.21 8.95 5.72 6.55 7.07 8.73 9.07 -6.41%
DY 5.07 7.61 0.00 3.13 3.95 6.15 0.00 -
P/NAPS 0.73 0.73 0.78 0.82 0.86 0.83 0.73 0.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 20/08/21 19/05/21 19/02/21 24/11/20 18/08/20 20/05/20 -
Price 0.755 0.83 0.845 0.835 0.93 0.955 0.825 -
P/RPS 0.61 0.69 0.76 0.65 0.72 0.71 0.57 4.62%
P/EPS 11.28 11.38 17.08 14.24 13.92 12.02 11.30 -0.11%
EY 8.87 8.79 5.85 7.02 7.19 8.32 8.85 0.15%
DY 5.47 7.47 0.00 3.35 4.01 5.86 0.00 -
P/NAPS 0.67 0.75 0.76 0.77 0.85 0.87 0.75 -7.23%

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