[MALAKOF] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -21.62%
YoY- 26.65%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,741,101 1,859,036 1,814,790 2,007,345 1,887,268 1,912,676 1,944,052 -7.06%
PBT 137,671 138,979 122,812 131,442 156,453 165,395 140,276 -1.23%
Tax -18,878 -26,960 -58,556 -51,824 -62,406 -66,949 -76,660 -60.61%
NP 118,793 112,019 64,256 79,618 94,047 98,446 63,616 51.46%
-
NP to SH 106,405 94,494 52,250 67,004 85,483 83,498 52,547 59.85%
-
Tax Rate 13.71% 19.40% 47.68% 39.43% 39.89% 40.48% 54.65% -
Total Cost 1,622,308 1,747,017 1,750,534 1,927,727 1,793,221 1,814,230 1,880,436 -9.35%
-
Net Worth 5,473,440 5,522,309 5,474,000 5,621,084 5,657,194 5,751,134 5,724,135 -2.93%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 200,855 - 119,255 - 172,175 - 103,626 55.26%
Div Payout % 188.77% - 228.24% - 201.41% - 197.21% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 5,473,440 5,522,309 5,474,000 5,621,084 5,657,194 5,751,134 5,724,135 -2.93%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.82% 6.03% 3.54% 3.97% 4.98% 5.15% 3.27% -
ROE 1.94% 1.71% 0.95% 1.19% 1.51% 1.45% 0.92% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 35.63 38.04 37.13 41.07 38.36 38.91 39.40 -6.46%
EPS 2.18 1.93 1.07 1.37 1.74 1.70 1.06 61.50%
DPS 4.11 0.00 2.44 0.00 3.50 0.00 2.10 56.27%
NAPS 1.12 1.13 1.12 1.15 1.15 1.17 1.16 -2.30%
Adjusted Per Share Value based on latest NOSH - 5,000,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 35.56 37.97 37.07 41.00 38.55 39.07 39.71 -7.07%
EPS 2.17 1.93 1.07 1.37 1.75 1.71 1.07 60.01%
DPS 4.10 0.00 2.44 0.00 3.52 0.00 2.12 55.03%
NAPS 1.118 1.128 1.1181 1.1481 1.1555 1.1747 1.1692 -2.93%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.87 0.86 0.855 0.91 0.80 0.875 0.825 -
P/RPS 2.44 2.26 2.30 2.22 2.09 2.25 2.09 10.84%
P/EPS 39.96 44.48 79.98 66.38 46.04 51.51 77.47 -35.60%
EY 2.50 2.25 1.25 1.51 2.17 1.94 1.29 55.25%
DY 4.72 0.00 2.85 0.00 4.38 0.00 2.55 50.58%
P/NAPS 0.78 0.76 0.76 0.79 0.70 0.75 0.71 6.45%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 19/02/20 20/11/19 23/08/19 27/05/19 22/02/19 23/11/18 23/08/18 -
Price 0.895 0.885 0.88 0.80 0.875 0.87 1.03 -
P/RPS 2.51 2.33 2.37 1.95 2.28 2.24 2.61 -2.56%
P/EPS 41.11 45.77 82.32 58.36 50.35 51.22 96.73 -43.38%
EY 2.43 2.18 1.21 1.71 1.99 1.95 1.03 76.94%
DY 4.59 0.00 2.77 0.00 4.00 0.00 2.04 71.45%
P/NAPS 0.80 0.78 0.79 0.70 0.76 0.74 0.89 -6.84%

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