[MALAKOF] QoQ TTM Result on 31-Dec-2020 [#4]

Announcement Date
19-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -18.43%
YoY- -10.49%
Quarter Report
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 6,033,093 5,932,237 5,853,967 6,276,763 6,504,138 6,880,279 7,188,900 -11.01%
PBT 479,247 428,248 401,077 444,599 507,983 579,377 539,666 -7.60%
Tax -151,529 -112,680 -100,416 -114,530 -110,292 -130,255 -141,286 4.77%
NP 327,718 315,568 300,661 330,069 397,691 449,122 398,380 -12.19%
-
NP to SH 286,980 270,622 257,847 286,581 351,344 395,036 342,327 -11.08%
-
Tax Rate 31.62% 26.31% 25.04% 25.76% 21.71% 22.48% 26.18% -
Total Cost 5,705,375 5,616,669 5,553,306 5,946,694 6,106,447 6,431,157 6,790,520 -10.95%
-
Net Worth 5,473,440 5,424,570 5,424,570 5,326,830 5,375,700 5,375,700 5,375,700 1.20%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 151,496 151,496 136,835 136,835 337,691 337,691 320,110 -39.24%
Div Payout % 52.79% 55.98% 53.07% 47.75% 96.11% 85.48% 93.51% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 5,473,440 5,424,570 5,424,570 5,326,830 5,375,700 5,375,700 5,375,700 1.20%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.43% 5.32% 5.14% 5.26% 6.11% 6.53% 5.54% -
ROE 5.24% 4.99% 4.75% 5.38% 6.54% 7.35% 6.37% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 123.45 121.39 119.79 128.44 133.09 140.79 147.10 -11.01%
EPS 5.87 5.54 5.28 5.86 7.19 8.08 7.00 -11.06%
DPS 3.10 3.10 2.80 2.80 6.91 6.91 6.55 -39.24%
NAPS 1.12 1.11 1.11 1.09 1.10 1.10 1.10 1.20%
Adjusted Per Share Value based on latest NOSH - 5,000,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 120.66 118.64 117.08 125.54 130.08 137.61 143.78 -11.02%
EPS 5.74 5.41 5.16 5.73 7.03 7.90 6.85 -11.10%
DPS 3.03 3.03 2.74 2.74 6.75 6.75 6.40 -39.22%
NAPS 1.0947 1.0849 1.0849 1.0654 1.0751 1.0751 1.0751 1.21%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.815 0.815 0.865 0.895 0.945 0.91 0.805 -
P/RPS 0.66 0.67 0.72 0.70 0.71 0.65 0.55 12.91%
P/EPS 13.88 14.72 16.39 15.26 13.14 11.26 11.49 13.41%
EY 7.21 6.79 6.10 6.55 7.61 8.88 8.70 -11.76%
DY 3.80 3.80 3.24 3.13 7.31 7.59 8.14 -39.79%
P/NAPS 0.73 0.73 0.78 0.82 0.86 0.83 0.73 0.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 20/08/21 19/05/21 19/02/21 24/11/20 18/08/20 20/05/20 -
Price 0.755 0.83 0.845 0.835 0.91 0.955 0.825 -
P/RPS 0.61 0.68 0.71 0.65 0.68 0.68 0.56 5.86%
P/EPS 12.86 14.99 16.02 14.24 12.66 11.81 11.78 6.01%
EY 7.78 6.67 6.24 7.02 7.90 8.46 8.49 -5.65%
DY 4.11 3.73 3.31 3.35 7.59 7.24 7.94 -35.50%
P/NAPS 0.67 0.75 0.76 0.77 0.83 0.87 0.75 -7.23%

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