[MALAKOF] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 77.98%
YoY- 13.09%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,773,973 7,422,272 5,681,171 3,822,135 2,007,345 7,348,230 5,460,962 -52.71%
PBT 140,204 530,904 393,233 254,254 131,442 559,173 402,720 -50.47%
Tax -36,892 -156,218 -137,340 -110,380 -51,824 -235,693 -173,287 -64.31%
NP 103,312 374,686 255,893 143,874 79,618 323,480 229,433 -41.22%
-
NP to SH 89,178 320,153 213,748 119,254 67,004 274,433 188,950 -39.35%
-
Tax Rate 26.31% 29.42% 34.93% 43.41% 39.43% 42.15% 43.03% -
Total Cost 1,670,661 7,047,586 5,425,278 3,678,261 1,927,727 7,024,750 5,231,529 -53.24%
-
Net Worth 5,375,700 5,473,440 5,522,309 5,474,000 5,621,084 5,657,194 5,751,134 -4.39%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 320,098 119,242 119,255 - 275,480 103,225 -
Div Payout % - 99.98% 55.79% 100.00% - 100.38% 54.63% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 5,375,700 5,473,440 5,522,309 5,474,000 5,621,084 5,657,194 5,751,134 -4.39%
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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 5.82% 5.05% 4.50% 3.76% 3.97% 4.40% 4.20% -
ROE 1.66% 5.85% 3.87% 2.18% 1.19% 4.85% 3.29% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 36.30 151.88 116.25 78.20 41.07 149.38 111.10 -52.52%
EPS 1.82 6.55 4.37 2.44 1.37 5.64 3.82 -38.97%
DPS 0.00 6.55 2.44 2.44 0.00 5.60 2.10 -
NAPS 1.10 1.12 1.13 1.12 1.15 1.15 1.17 -4.02%
Adjusted Per Share Value based on latest NOSH - 5,000,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 36.23 151.60 116.04 78.07 41.00 150.09 111.54 -52.71%
EPS 1.82 6.54 4.37 2.44 1.37 5.61 3.86 -39.39%
DPS 0.00 6.54 2.44 2.44 0.00 5.63 2.11 -
NAPS 1.098 1.118 1.128 1.1181 1.1481 1.1555 1.1747 -4.39%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.805 0.87 0.86 0.855 0.91 0.80 0.875 -
P/RPS 2.22 0.57 0.74 1.09 2.22 0.54 0.79 99.01%
P/EPS 44.11 13.28 19.66 35.04 66.38 14.34 22.76 55.38%
EY 2.27 7.53 5.09 2.85 1.51 6.97 4.39 -35.55%
DY 0.00 7.53 2.84 2.85 0.00 7.00 2.40 -
P/NAPS 0.73 0.78 0.76 0.76 0.79 0.70 0.75 -1.78%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 20/05/20 19/02/20 20/11/19 23/08/19 27/05/19 22/02/19 23/11/18 -
Price 0.825 0.895 0.885 0.88 0.80 0.875 0.87 -
P/RPS 2.27 0.59 0.76 1.13 1.95 0.59 0.78 103.70%
P/EPS 45.21 13.66 20.23 36.07 58.36 15.68 22.63 58.55%
EY 2.21 7.32 4.94 2.77 1.71 6.38 4.42 -36.97%
DY 0.00 7.32 2.76 2.77 0.00 6.40 2.41 -
P/NAPS 0.75 0.80 0.78 0.79 0.70 0.76 0.74 0.89%

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