[MALAKOF] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -44.15%
YoY- -0.92%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,364,894 2,285,148 2,972,722 3,180,178 2,318,476 1,883,774 1,943,717 14.00%
PBT -453,739 -84,437 161,332 280,650 196,608 98,181 64,607 -
Tax 98,954 13,185 -102,318 -155,965 -64,166 -28,419 -41,939 -
NP -354,785 -71,252 59,014 124,685 132,442 69,762 22,668 -
-
NP to SH -318,727 -99,095 41,864 66,541 119,145 50,881 9,209 -
-
Tax Rate - - 63.42% 55.57% 32.64% 28.95% 64.91% -
Total Cost 2,719,679 2,356,400 2,913,708 3,055,493 2,186,034 1,814,012 1,921,049 26.16%
-
Net Worth 5,033,609 5,424,570 5,571,179 5,668,919 5,522,309 5,473,440 5,375,700 -4.30%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 73,305 - - - 136,835 - - -
Div Payout % 0.00% - - - 114.85% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 5,033,609 5,424,570 5,571,179 5,668,919 5,522,309 5,473,440 5,375,700 -4.30%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -15.00% -3.12% 1.99% 3.92% 5.71% 3.70% 1.17% -
ROE -6.33% -1.83% 0.75% 1.17% 2.16% 0.93% 0.17% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 48.39 46.76 60.83 65.07 47.44 38.55 39.77 14.01%
EPS -6.52 -2.03 0.86 1.36 2.44 1.04 0.19 -
DPS 1.50 0.00 0.00 0.00 2.80 0.00 0.00 -
NAPS 1.03 1.11 1.14 1.16 1.13 1.12 1.10 -4.30%
Adjusted Per Share Value based on latest NOSH - 5,000,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 47.30 45.70 59.45 63.60 46.37 37.68 38.87 14.02%
EPS -6.37 -1.98 0.84 1.33 2.38 1.02 0.18 -
DPS 1.47 0.00 0.00 0.00 2.74 0.00 0.00 -
NAPS 1.0067 1.0849 1.1142 1.1338 1.1045 1.0947 1.0751 -4.29%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.58 0.69 0.65 0.615 0.63 0.60 0.72 -
P/RPS 1.20 1.48 1.07 0.95 1.33 1.56 1.81 -24.02%
P/EPS -8.89 -34.03 75.88 45.17 25.84 57.63 382.09 -
EY -11.24 -2.94 1.32 2.21 3.87 1.74 0.26 -
DY 2.59 0.00 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 0.56 0.62 0.57 0.53 0.56 0.54 0.65 -9.48%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 26/05/23 23/02/23 29/11/22 23/08/22 24/05/22 23/02/22 -
Price 0.64 0.675 0.69 0.645 0.655 0.625 0.705 -
P/RPS 1.32 1.44 1.13 0.99 1.38 1.62 1.77 -17.80%
P/EPS -9.81 -33.29 80.55 47.37 26.87 60.03 374.13 -
EY -10.19 -3.00 1.24 2.11 3.72 1.67 0.27 -
DY 2.34 0.00 0.00 0.00 4.27 0.00 0.00 -
P/NAPS 0.62 0.61 0.61 0.56 0.58 0.56 0.64 -2.10%

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