[MALAKOF] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 58.9%
YoY- 30.11%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,583,751 1,482,895 1,859,036 1,912,676 1,821,432 1,514,280 1,283,606 3.56%
PBT 118,584 67,585 138,979 165,395 212,885 143,148 199,009 -8.25%
Tax -45,846 -6,997 -26,960 -66,949 -126,214 -85,084 -29,923 7.36%
NP 72,738 60,588 112,019 98,446 86,671 58,064 169,086 -13.10%
-
NP to SH 67,160 50,802 94,494 83,498 64,175 51,505 156,015 -13.09%
-
Tax Rate 38.66% 10.35% 19.40% 40.48% 59.29% 59.44% 15.04% -
Total Cost 1,511,013 1,422,307 1,747,017 1,814,230 1,734,761 1,456,216 1,114,520 5.19%
-
Net Worth 5,473,440 5,375,700 5,522,309 5,751,134 6,000,000 5,699,999 5,799,999 -0.96%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - 100,000 -
Div Payout % - - - - - - 64.10% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 5,473,440 5,375,700 5,522,309 5,751,134 6,000,000 5,699,999 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
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 4.59% 4.09% 6.03% 5.15% 4.76% 3.83% 13.17% -
ROE 1.23% 0.95% 1.71% 1.45% 1.07% 0.90% 2.69% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 32.41 30.34 38.04 38.91 36.43 30.29 25.67 3.95%
EPS 1.37 1.04 1.93 1.70 1.28 1.03 3.12 -12.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.12 1.10 1.13 1.17 1.20 1.14 1.16 -0.58%
Adjusted Per Share Value based on latest NOSH - 5,000,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 32.35 30.29 37.97 39.07 37.20 30.93 26.22 3.56%
EPS 1.37 1.04 1.93 1.71 1.31 1.05 3.19 -13.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.04 -
NAPS 1.118 1.098 1.128 1.1747 1.2255 1.1643 1.1847 -0.96%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.815 0.945 0.86 0.875 1.07 1.65 1.62 -
P/RPS 2.51 3.11 2.26 2.25 2.94 5.45 6.31 -14.23%
P/EPS 59.30 90.91 44.48 51.51 83.37 160.18 51.92 2.23%
EY 1.69 1.10 2.25 1.94 1.20 0.62 1.93 -2.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.23 -
P/NAPS 0.73 0.86 0.76 0.75 0.89 1.45 1.40 -10.27%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 24/11/20 20/11/19 23/11/18 21/11/17 21/11/16 23/11/15 -
Price 0.755 0.93 0.885 0.87 0.995 1.40 1.62 -
P/RPS 2.33 3.06 2.33 2.24 2.73 4.62 6.31 -15.28%
P/EPS 54.94 89.46 45.77 51.22 77.52 135.91 51.92 0.94%
EY 1.82 1.12 2.18 1.95 1.29 0.74 1.93 -0.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.23 -
P/NAPS 0.67 0.85 0.78 0.74 0.83 1.23 1.40 -11.54%

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