[MALAKOF] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -15.63%
YoY- -32.22%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 9,120,452 9,140,592 7,535,096 5,404,708 7,095,892 8,029,380 6,416,936 6.02%
PBT 479,112 -337,748 392,724 386,728 560,816 525,768 388,196 3.56%
Tax -165,668 52,740 -113,676 -91,112 -147,568 -207,296 -118,712 5.70%
NP 313,444 -285,008 279,048 295,616 413,248 318,472 269,484 2.54%
-
NP to SH 154,660 -396,380 203,524 241,776 356,712 268,016 211,620 -5.08%
-
Tax Rate 34.58% - 28.95% 23.56% 26.31% 39.43% 30.58% -
Total Cost 8,807,008 9,425,600 7,256,048 5,109,092 6,682,644 7,710,908 6,147,452 6.16%
-
Net Worth 4,544,910 5,424,570 5,473,440 5,424,570 5,375,700 5,621,084 6,027,373 -4.59%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 4,544,910 5,424,570 5,473,440 5,424,570 5,375,700 5,621,084 6,027,373 -4.59%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.44% -3.12% 3.70% 5.47% 5.82% 3.97% 4.20% -
ROE 3.40% -7.31% 3.72% 4.46% 6.64% 4.77% 3.51% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 186.63 187.04 154.19 110.59 145.20 164.27 128.82 6.36%
EPS 3.16 -8.12 4.16 4.96 7.28 5.48 4.24 -4.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 1.11 1.12 1.11 1.10 1.15 1.21 -4.28%
Adjusted Per Share Value based on latest NOSH - 5,000,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 186.29 186.70 153.91 110.39 144.94 164.00 131.07 6.02%
EPS 3.16 -8.10 4.16 4.94 7.29 5.47 4.32 -5.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9283 1.108 1.118 1.108 1.098 1.1481 1.2311 -4.59%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.635 0.69 0.60 0.865 0.805 0.91 0.89 -
P/RPS 0.34 0.37 0.39 0.78 0.55 0.55 0.69 -11.11%
P/EPS 20.06 -8.51 14.41 17.48 11.03 16.60 20.95 -0.72%
EY 4.98 -11.75 6.94 5.72 9.07 6.03 4.77 0.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.62 0.54 0.78 0.73 0.79 0.74 -1.39%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 26/05/23 24/05/22 19/05/21 20/05/20 27/05/19 23/05/18 -
Price 0.76 0.675 0.625 0.845 0.825 0.80 0.865 -
P/RPS 0.41 0.36 0.41 0.76 0.57 0.49 0.67 -7.85%
P/EPS 24.01 -8.32 15.01 17.08 11.30 14.59 20.36 2.78%
EY 4.16 -12.02 6.66 5.85 8.85 6.85 4.91 -2.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.61 0.56 0.76 0.75 0.70 0.71 2.42%

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