[MALAKOF] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 80.85%
YoY- 13.17%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,506,169 1,773,973 1,741,101 1,859,036 1,814,790 2,007,345 1,887,268 -13.97%
PBT 162,523 140,204 137,671 138,979 122,812 131,442 156,453 2.57%
Tax -47,525 -36,892 -18,878 -26,960 -58,556 -51,824 -62,406 -16.62%
NP 114,998 103,312 118,793 112,019 64,256 79,618 94,047 14.36%
-
NP to SH 104,959 89,178 106,405 94,494 52,250 67,004 85,483 14.67%
-
Tax Rate 29.24% 26.31% 13.71% 19.40% 47.68% 39.43% 39.89% -
Total Cost 1,391,171 1,670,661 1,622,308 1,747,017 1,750,534 1,927,727 1,793,221 -15.58%
-
Net Worth 5,375,700 5,375,700 5,473,440 5,522,309 5,474,000 5,621,084 5,657,194 -3.34%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 136,835 - 200,855 - 119,255 - 172,175 -14.21%
Div Payout % 130.37% - 188.77% - 228.24% - 201.41% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 5,375,700 5,375,700 5,473,440 5,522,309 5,474,000 5,621,084 5,657,194 -3.34%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.64% 5.82% 6.82% 6.03% 3.54% 3.97% 4.98% -
ROE 1.95% 1.66% 1.94% 1.71% 0.95% 1.19% 1.51% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 30.82 36.30 35.63 38.04 37.13 41.07 38.36 -13.58%
EPS 2.15 1.82 2.18 1.93 1.07 1.37 1.74 15.16%
DPS 2.80 0.00 4.11 0.00 2.44 0.00 3.50 -13.83%
NAPS 1.10 1.10 1.12 1.13 1.12 1.15 1.15 -2.92%
Adjusted Per Share Value based on latest NOSH - 5,000,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 30.76 36.23 35.56 37.97 37.07 41.00 38.55 -13.98%
EPS 2.14 1.82 2.17 1.93 1.07 1.37 1.75 14.36%
DPS 2.79 0.00 4.10 0.00 2.44 0.00 3.52 -14.36%
NAPS 1.098 1.098 1.118 1.128 1.1181 1.1481 1.1555 -3.34%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.91 0.805 0.87 0.86 0.855 0.91 0.80 -
P/RPS 2.95 2.22 2.44 2.26 2.30 2.22 2.09 25.85%
P/EPS 42.37 44.11 39.96 44.48 79.98 66.38 46.04 -5.39%
EY 2.36 2.27 2.50 2.25 1.25 1.51 2.17 5.76%
DY 3.08 0.00 4.72 0.00 2.85 0.00 4.38 -20.93%
P/NAPS 0.83 0.73 0.78 0.76 0.76 0.79 0.70 12.03%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 18/08/20 20/05/20 19/02/20 20/11/19 23/08/19 27/05/19 22/02/19 -
Price 0.955 0.825 0.895 0.885 0.88 0.80 0.875 -
P/RPS 3.10 2.27 2.51 2.33 2.37 1.95 2.28 22.75%
P/EPS 44.47 45.21 41.11 45.77 82.32 58.36 50.35 -7.95%
EY 2.25 2.21 2.43 2.18 1.21 1.71 1.99 8.53%
DY 2.93 0.00 4.59 0.00 2.77 0.00 4.00 -18.75%
P/NAPS 0.87 0.75 0.80 0.78 0.79 0.70 0.76 9.43%

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