[MALAKOF] QoQ 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,814,790 2,007,345 1,887,268 1,912,676 1,944,052 1,604,234 1,793,374 0.79%
PBT 122,812 131,442 156,453 165,395 140,276 97,049 47,900 87.65%
Tax -58,556 -51,824 -62,406 -66,949 -76,660 -29,678 10,103 -
NP 64,256 79,618 94,047 98,446 63,616 67,371 58,003 7.08%
-
NP to SH 52,250 67,004 85,483 83,498 52,547 52,905 43,724 12.64%
-
Tax Rate 47.68% 39.43% 39.89% 40.48% 54.65% 30.58% -21.09% -
Total Cost 1,750,534 1,927,727 1,793,221 1,814,230 1,880,436 1,536,863 1,735,371 0.58%
-
Net Worth 5,474,000 5,621,084 5,657,194 5,751,134 5,724,135 6,027,373 5,899,999 -4.88%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 119,255 - 172,175 - 103,626 - 185,000 -25.43%
Div Payout % 228.24% - 201.41% - 197.21% - 423.11% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 5,474,000 5,621,084 5,657,194 5,751,134 5,724,135 6,027,373 5,899,999 -4.88%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.54% 3.97% 4.98% 5.15% 3.27% 4.20% 3.23% -
ROE 0.95% 1.19% 1.51% 1.45% 0.92% 0.88% 0.74% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 37.13 41.07 38.36 38.91 39.40 32.21 35.87 2.33%
EPS 1.07 1.37 1.74 1.70 1.06 1.06 0.87 14.83%
DPS 2.44 0.00 3.50 0.00 2.10 0.00 3.70 -24.29%
NAPS 1.12 1.15 1.15 1.17 1.16 1.21 1.18 -3.42%
Adjusted Per Share Value based on latest NOSH - 5,000,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 36.30 40.15 37.75 38.25 38.88 32.08 35.87 0.79%
EPS 1.05 1.34 1.71 1.67 1.05 1.06 0.87 13.39%
DPS 2.39 0.00 3.44 0.00 2.07 0.00 3.70 -25.33%
NAPS 1.0948 1.1242 1.1314 1.1502 1.1448 1.2055 1.18 -4.88%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.855 0.91 0.80 0.875 0.825 0.89 0.98 -
P/RPS 2.30 2.22 2.09 2.25 2.09 2.76 2.73 -10.82%
P/EPS 79.98 66.38 46.04 51.51 77.47 83.80 112.07 -20.18%
EY 1.25 1.51 2.17 1.94 1.29 1.19 0.89 25.49%
DY 2.85 0.00 4.38 0.00 2.55 0.00 3.78 -17.20%
P/NAPS 0.76 0.79 0.70 0.75 0.71 0.74 0.83 -5.71%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 27/05/19 22/02/19 23/11/18 23/08/18 23/05/18 21/02/18 -
Price 0.88 0.80 0.875 0.87 1.03 0.865 0.91 -
P/RPS 2.37 1.95 2.28 2.24 2.61 2.69 2.54 -4.52%
P/EPS 82.32 58.36 50.35 51.22 96.73 81.44 104.06 -14.50%
EY 1.21 1.71 1.99 1.95 1.03 1.23 0.96 16.73%
DY 2.77 0.00 4.00 0.00 2.04 0.00 4.07 -22.68%
P/NAPS 0.79 0.70 0.76 0.74 0.89 0.71 0.77 1.72%

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