[MALAKOF] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -67.73%
YoY- -446.77%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 6,807,055 4,587,899 2,280,113 9,066,954 6,804,535 4,650,042 2,285,148 106.61%
PBT 403,436 259,271 119,778 -954,917 -645,131 -538,176 -84,437 -
Tax -121,821 -77,827 -41,417 92,984 133,582 112,139 13,185 -
NP 281,615 181,444 78,361 -861,933 -511,549 -426,037 -71,252 -
-
NP to SH 190,990 132,240 38,665 -884,360 -527,239 -417,822 -99,095 -
-
Tax Rate 30.20% 30.02% 34.58% - - - - -
Total Cost 6,525,440 4,406,455 2,201,752 9,928,887 7,316,084 5,076,079 2,356,400 96.83%
-
Net Worth 4,591,575 4,544,910 4,544,910 4,496,040 4,984,739 5,033,609 5,424,570 -10.49%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 108,927 108,980 - 73,305 73,305 73,305 - -
Div Payout % 57.03% 82.41% - 0.00% 0.00% 0.00% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 4,591,575 4,544,910 4,544,910 4,496,040 4,984,739 5,033,609 5,424,570 -10.49%
NOSH 4,884,654 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 -1.53%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 4.14% 3.95% 3.44% -9.51% -7.52% -9.16% -3.12% -
ROE 4.16% 2.91% 0.85% -19.67% -10.58% -8.30% -1.83% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 139.36 93.88 46.66 185.53 139.24 95.15 46.76 106.68%
EPS 3.91 2.71 0.79 -18.10 -10.79 -8.55 -2.03 -
DPS 2.23 2.23 0.00 1.50 1.50 1.50 0.00 -
NAPS 0.94 0.93 0.93 0.92 1.02 1.03 1.11 -10.46%
Adjusted Per Share Value based on latest NOSH - 5,000,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 139.04 93.71 46.57 185.20 138.99 94.98 46.68 106.60%
EPS 3.90 2.70 0.79 -18.06 -10.77 -8.53 -2.02 -
DPS 2.22 2.23 0.00 1.50 1.50 1.50 0.00 -
NAPS 0.9379 0.9283 0.9283 0.9183 1.0182 1.0281 1.108 -10.48%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.94 0.765 0.635 0.635 0.595 0.58 0.69 -
P/RPS 0.67 0.81 1.36 0.34 0.43 0.61 1.48 -40.95%
P/EPS 24.04 28.27 80.26 -3.51 -5.52 -6.78 -34.03 -
EY 4.16 3.54 1.25 -28.50 -18.13 -14.74 -2.94 -
DY 2.37 2.92 0.00 2.36 2.52 2.59 0.00 -
P/NAPS 1.00 0.82 0.68 0.69 0.58 0.56 0.62 37.41%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 28/08/24 29/05/24 23/02/24 27/11/23 28/08/23 26/05/23 -
Price 0.80 0.84 0.76 0.66 0.63 0.64 0.675 -
P/RPS 0.57 0.89 1.63 0.36 0.45 0.67 1.44 -45.99%
P/EPS 20.46 31.04 96.06 -3.65 -5.84 -7.49 -33.29 -
EY 4.89 3.22 1.04 -27.42 -17.12 -13.36 -3.00 -
DY 2.79 2.65 0.00 2.27 2.38 2.34 0.00 -
P/NAPS 0.85 0.90 0.82 0.72 0.62 0.62 0.61 24.68%

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