[MALAKOF] YoY Quarter Result on 30-Jun-2019 [#2]

Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -22.02%
YoY- -0.57%
Quarter Report
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 2,318,476 1,584,439 1,506,169 1,814,790 1,944,052 1,734,611 1,526,482 7.21%
PBT 196,608 189,694 162,523 122,812 140,276 153,064 158,862 3.61%
Tax -64,166 -59,789 -47,525 -58,556 -76,660 -36,216 -15,739 26.37%
NP 132,442 129,905 114,998 64,256 63,616 116,848 143,123 -1.28%
-
NP to SH 119,145 117,734 104,959 52,250 52,547 103,266 129,628 -1.39%
-
Tax Rate 32.64% 31.52% 29.24% 47.68% 54.65% 23.66% 9.91% -
Total Cost 2,186,034 1,454,534 1,391,171 1,750,534 1,880,436 1,617,763 1,383,359 7.92%
-
Net Worth 5,522,309 5,424,570 5,375,700 5,474,000 5,724,135 5,899,999 5,799,999 -0.81%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 136,835 151,496 136,835 119,255 103,626 125,000 175,000 -4.01%
Div Payout % 114.85% 128.68% 130.37% 228.24% 197.21% 121.05% 135.00% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 5,522,309 5,424,570 5,375,700 5,474,000 5,724,135 5,899,999 5,799,999 -0.81%
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
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 5.71% 8.20% 7.64% 3.54% 3.27% 6.74% 9.38% -
ROE 2.16% 2.17% 1.95% 0.95% 0.92% 1.75% 2.23% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 47.44 32.42 30.82 37.13 39.40 34.69 30.53 7.61%
EPS 2.44 2.41 2.15 1.07 1.06 2.07 2.59 -0.98%
DPS 2.80 3.10 2.80 2.44 2.10 2.50 3.50 -3.64%
NAPS 1.13 1.11 1.10 1.12 1.16 1.18 1.16 -0.43%
Adjusted Per Share Value based on latest NOSH - 5,000,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 46.37 31.69 30.12 36.30 38.88 34.69 30.53 7.21%
EPS 2.38 2.35 2.10 1.05 1.05 2.07 2.59 -1.39%
DPS 2.74 3.03 2.74 2.39 2.07 2.50 3.50 -3.99%
NAPS 1.1045 1.0849 1.0751 1.0948 1.1448 1.18 1.16 -0.81%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.63 0.815 0.91 0.855 0.825 1.06 1.60 -
P/RPS 1.33 2.51 2.95 2.30 2.09 3.06 5.24 -20.42%
P/EPS 25.84 33.83 42.37 79.98 77.47 51.32 61.72 -13.50%
EY 3.87 2.96 2.36 1.25 1.29 1.95 1.62 15.61%
DY 4.44 3.80 3.08 2.85 2.55 2.36 2.19 12.49%
P/NAPS 0.56 0.73 0.83 0.76 0.71 0.90 1.38 -13.95%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/08/22 20/08/21 18/08/20 23/08/19 23/08/18 21/08/17 17/08/16 -
Price 0.655 0.83 0.955 0.88 1.03 1.02 1.70 -
P/RPS 1.38 2.56 3.10 2.37 2.61 2.94 5.57 -20.74%
P/EPS 26.87 34.45 44.47 82.32 96.73 49.39 65.57 -13.81%
EY 3.72 2.90 2.25 1.21 1.03 2.02 1.53 15.95%
DY 4.27 3.73 2.93 2.77 2.04 2.45 2.06 12.91%
P/NAPS 0.58 0.75 0.87 0.79 0.89 0.86 1.47 -14.35%

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