[MALAKOF] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -86.29%
YoY- -77.89%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 3,180,178 2,318,476 1,883,774 1,943,717 1,583,751 1,584,439 1,351,177 76.84%
PBT 280,650 196,608 98,181 64,607 118,584 189,694 96,682 103.35%
Tax -155,965 -64,166 -28,419 -41,939 -45,846 -59,789 -22,778 260.16%
NP 124,685 132,442 69,762 22,668 72,738 129,905 73,904 41.67%
-
NP to SH 66,541 119,145 50,881 9,209 67,160 117,734 60,444 6.61%
-
Tax Rate 55.57% 32.64% 28.95% 64.91% 38.66% 31.52% 23.56% -
Total Cost 3,055,493 2,186,034 1,814,012 1,921,049 1,511,013 1,454,534 1,277,273 78.77%
-
Net Worth 5,668,919 5,522,309 5,473,440 5,375,700 5,473,440 5,424,570 5,424,570 2.97%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 136,835 - - - 151,496 - -
Div Payout % - 114.85% - - - 128.68% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 5,668,919 5,522,309 5,473,440 5,375,700 5,473,440 5,424,570 5,424,570 2.97%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.92% 5.71% 3.70% 1.17% 4.59% 8.20% 5.47% -
ROE 1.17% 2.16% 0.93% 0.17% 1.23% 2.17% 1.11% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 65.07 47.44 38.55 39.77 32.41 32.42 27.65 76.83%
EPS 1.36 2.44 1.04 0.19 1.37 2.41 1.24 6.34%
DPS 0.00 2.80 0.00 0.00 0.00 3.10 0.00 -
NAPS 1.16 1.13 1.12 1.10 1.12 1.11 1.11 2.97%
Adjusted Per Share Value based on latest NOSH - 5,000,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 63.60 46.37 37.68 38.87 31.68 31.69 27.02 76.85%
EPS 1.33 2.38 1.02 0.18 1.34 2.35 1.21 6.50%
DPS 0.00 2.74 0.00 0.00 0.00 3.03 0.00 -
NAPS 1.1338 1.1045 1.0947 1.0751 1.0947 1.0849 1.0849 2.97%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.615 0.63 0.60 0.72 0.815 0.815 0.865 -
P/RPS 0.95 1.33 1.56 1.81 2.51 2.51 3.13 -54.80%
P/EPS 45.17 25.84 57.63 382.09 59.30 33.83 69.94 -25.26%
EY 2.21 3.87 1.74 0.26 1.69 2.96 1.43 33.63%
DY 0.00 4.44 0.00 0.00 0.00 3.80 0.00 -
P/NAPS 0.53 0.56 0.54 0.65 0.73 0.73 0.78 -22.69%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 23/08/22 24/05/22 23/02/22 26/11/21 20/08/21 19/05/21 -
Price 0.645 0.655 0.625 0.705 0.755 0.83 0.845 -
P/RPS 0.99 1.38 1.62 1.77 2.33 2.56 3.06 -52.83%
P/EPS 47.37 26.87 60.03 374.13 54.94 34.45 68.32 -21.64%
EY 2.11 3.72 1.67 0.27 1.82 2.90 1.46 27.79%
DY 0.00 4.27 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 0.56 0.58 0.56 0.64 0.67 0.75 0.76 -18.40%

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