[MALAKOF] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 45.24%
YoY- -11.46%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 5,681,171 3,822,135 2,007,345 7,348,230 5,460,962 3,548,286 1,604,234 132.15%
PBT 393,233 254,254 131,442 559,173 402,720 237,325 97,049 153.94%
Tax -137,340 -110,380 -51,824 -235,693 -173,287 -106,338 -29,678 177.44%
NP 255,893 143,874 79,618 323,480 229,433 130,987 67,371 143.24%
-
NP to SH 213,748 119,254 67,004 274,433 188,950 105,452 52,905 153.45%
-
Tax Rate 34.93% 43.41% 39.43% 42.15% 43.03% 44.81% 30.58% -
Total Cost 5,425,278 3,678,261 1,927,727 7,024,750 5,231,529 3,417,299 1,536,863 131.66%
-
Net Worth 5,522,309 5,474,000 5,621,084 5,657,194 5,751,134 5,724,135 6,027,373 -5.66%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 119,242 119,255 - 275,480 103,225 103,626 - -
Div Payout % 55.79% 100.00% - 100.38% 54.63% 98.27% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 5,522,309 5,474,000 5,621,084 5,657,194 5,751,134 5,724,135 6,027,373 -5.66%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.50% 3.76% 3.97% 4.40% 4.20% 3.69% 4.20% -
ROE 3.87% 2.18% 1.19% 4.85% 3.29% 1.84% 0.88% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 116.25 78.20 41.07 149.38 111.10 71.91 32.21 135.10%
EPS 4.37 2.44 1.37 5.64 3.82 2.13 1.06 156.88%
DPS 2.44 2.44 0.00 5.60 2.10 2.10 0.00 -
NAPS 1.13 1.12 1.15 1.15 1.17 1.16 1.21 -4.45%
Adjusted Per Share Value based on latest NOSH - 5,000,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 113.62 76.44 40.15 146.96 109.22 70.97 32.08 132.17%
EPS 4.27 2.39 1.34 5.49 3.78 2.11 1.06 152.95%
DPS 2.38 2.39 0.00 5.51 2.06 2.07 0.00 -
NAPS 1.1045 1.0948 1.1242 1.1314 1.1502 1.1448 1.2055 -5.66%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.86 0.855 0.91 0.80 0.875 0.825 0.89 -
P/RPS 0.74 1.09 2.22 0.54 0.79 1.15 2.76 -58.38%
P/EPS 19.66 35.04 66.38 14.34 22.76 38.61 83.80 -61.92%
EY 5.09 2.85 1.51 6.97 4.39 2.59 1.19 163.26%
DY 2.84 2.85 0.00 7.00 2.40 2.55 0.00 -
P/NAPS 0.76 0.76 0.79 0.70 0.75 0.71 0.74 1.79%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 23/08/19 27/05/19 22/02/19 23/11/18 23/08/18 23/05/18 -
Price 0.885 0.88 0.80 0.875 0.87 1.03 0.865 -
P/RPS 0.76 1.13 1.95 0.59 0.78 1.43 2.69 -56.91%
P/EPS 20.23 36.07 58.36 15.68 22.63 48.20 81.44 -60.45%
EY 4.94 2.77 1.71 6.38 4.42 2.07 1.23 152.45%
DY 2.76 2.77 0.00 6.40 2.41 2.04 0.00 -
P/NAPS 0.78 0.79 0.70 0.76 0.74 0.89 0.71 6.46%

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