[MALAKOF] YoY Annualized 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- -2.34%
YoY- 26.65%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 7,535,096 5,404,708 7,095,892 8,029,380 6,416,936 7,124,092 5,376,436 5.78%
PBT 392,724 386,728 560,816 525,768 388,196 698,708 559,168 -5.71%
Tax -113,676 -91,112 -147,568 -207,296 -118,712 -237,044 -161,200 -5.65%
NP 279,048 295,616 413,248 318,472 269,484 461,664 397,968 -5.74%
-
NP to SH 203,524 241,776 356,712 268,016 211,620 395,144 336,392 -8.03%
-
Tax Rate 28.95% 23.56% 26.31% 39.43% 30.58% 33.93% 28.83% -
Total Cost 7,256,048 5,109,092 6,682,644 7,710,908 6,147,452 6,662,428 4,978,468 6.47%
-
Net Worth 5,473,440 5,424,570 5,375,700 5,621,084 6,027,373 6,000,000 5,799,999 -0.96%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 5,473,440 5,424,570 5,375,700 5,621,084 6,027,373 6,000,000 5,799,999 -0.96%
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
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 3.70% 5.47% 5.82% 3.97% 4.20% 6.48% 7.40% -
ROE 3.72% 4.46% 6.64% 4.77% 3.51% 6.59% 5.80% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 154.19 110.59 145.20 164.27 128.82 142.48 107.53 6.18%
EPS 4.16 4.96 7.28 5.48 4.24 7.92 6.72 -7.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.10 1.15 1.21 1.20 1.16 -0.58%
Adjusted Per Share Value based on latest NOSH - 5,000,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 150.70 108.09 141.92 160.59 128.34 142.48 107.53 5.78%
EPS 4.07 4.84 7.13 5.36 4.23 7.92 6.72 -8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0947 1.0849 1.0751 1.1242 1.2055 1.20 1.16 -0.96%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.60 0.865 0.805 0.91 0.89 1.21 1.60 -
P/RPS 0.39 0.78 0.55 0.55 0.69 0.85 1.49 -20.01%
P/EPS 14.41 17.48 11.03 16.60 20.95 15.31 23.78 -8.00%
EY 6.94 5.72 9.07 6.03 4.77 6.53 4.20 8.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.78 0.73 0.79 0.74 1.01 1.38 -14.47%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 24/05/22 19/05/21 20/05/20 27/05/19 23/05/18 23/05/17 23/05/16 -
Price 0.625 0.845 0.825 0.80 0.865 1.19 1.61 -
P/RPS 0.41 0.76 0.57 0.49 0.67 0.84 1.50 -19.43%
P/EPS 15.01 17.08 11.30 14.59 20.36 15.06 23.93 -7.47%
EY 6.66 5.85 8.85 6.85 4.91 6.64 4.18 8.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.76 0.75 0.70 0.71 0.99 1.39 -14.05%

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