[MALAKOF] QoQ 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- -22.02%
YoY- -0.57%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Quarter 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 1,741,101 1,859,036 1,814,790 2,007,345 1,887,268 1,912,676 -4.89%
PBT 140,204 137,671 138,979 122,812 131,442 156,453 165,395 -10.42%
Tax -36,892 -18,878 -26,960 -58,556 -51,824 -62,406 -66,949 -32.76%
NP 103,312 118,793 112,019 64,256 79,618 94,047 98,446 3.26%
-
NP to SH 89,178 106,405 94,494 52,250 67,004 85,483 83,498 4.48%
-
Tax Rate 26.31% 13.71% 19.40% 47.68% 39.43% 39.89% 40.48% -
Total Cost 1,670,661 1,622,308 1,747,017 1,750,534 1,927,727 1,793,221 1,814,230 -5.34%
-
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 - 200,855 - 119,255 - 172,175 - -
Div Payout % - 188.77% - 228.24% - 201.41% - -
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% 6.82% 6.03% 3.54% 3.97% 4.98% 5.15% -
ROE 1.66% 1.94% 1.71% 0.95% 1.19% 1.51% 1.45% -
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 35.63 38.04 37.13 41.07 38.36 38.91 -4.51%
EPS 1.82 2.18 1.93 1.07 1.37 1.74 1.70 4.64%
DPS 0.00 4.11 0.00 2.44 0.00 3.50 0.00 -
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 35.56 37.97 37.07 41.00 38.55 39.07 -4.90%
EPS 1.82 2.17 1.93 1.07 1.37 1.75 1.71 4.23%
DPS 0.00 4.10 0.00 2.44 0.00 3.52 0.00 -
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 2.44 2.26 2.30 2.22 2.09 2.25 -0.89%
P/EPS 44.11 39.96 44.48 79.98 66.38 46.04 51.51 -9.81%
EY 2.27 2.50 2.25 1.25 1.51 2.17 1.94 11.03%
DY 0.00 4.72 0.00 2.85 0.00 4.38 0.00 -
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 2.51 2.33 2.37 1.95 2.28 2.24 0.89%
P/EPS 45.21 41.11 45.77 82.32 58.36 50.35 51.22 -7.97%
EY 2.21 2.43 2.18 1.21 1.71 1.99 1.95 8.69%
DY 0.00 4.59 0.00 2.77 0.00 4.00 0.00 -
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