[MALAKOF] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 45.15%
YoY- -32.22%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,943,717 1,583,751 1,584,439 1,351,177 1,513,726 1,482,895 1,506,169 18.47%
PBT 64,607 118,584 189,694 96,682 74,287 67,585 162,523 -45.84%
Tax -41,939 -45,846 -59,789 -22,778 -23,116 -6,997 -47,525 -7.97%
NP 22,668 72,738 129,905 73,904 51,171 60,588 114,998 -66.02%
-
NP to SH 9,209 67,160 117,734 60,444 41,642 50,802 104,959 -80.16%
-
Tax Rate 64.91% 38.66% 31.52% 23.56% 31.12% 10.35% 29.24% -
Total Cost 1,921,049 1,511,013 1,454,534 1,277,273 1,462,555 1,422,307 1,391,171 23.93%
-
Net Worth 5,375,700 5,473,440 5,424,570 5,424,570 5,326,830 5,375,700 5,375,700 0.00%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 151,496 - - - 136,835 -
Div Payout % - - 128.68% - - - 130.37% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 5,375,700 5,473,440 5,424,570 5,424,570 5,326,830 5,375,700 5,375,700 0.00%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 1.17% 4.59% 8.20% 5.47% 3.38% 4.09% 7.64% -
ROE 0.17% 1.23% 2.17% 1.11% 0.78% 0.95% 1.95% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 39.77 32.41 32.42 27.65 30.97 30.34 30.82 18.47%
EPS 0.19 1.37 2.41 1.24 0.85 1.04 2.15 -80.07%
DPS 0.00 0.00 3.10 0.00 0.00 0.00 2.80 -
NAPS 1.10 1.12 1.11 1.11 1.09 1.10 1.10 0.00%
Adjusted Per Share Value based on latest NOSH - 5,000,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 38.87 31.68 31.69 27.02 30.27 29.66 30.12 18.47%
EPS 0.18 1.34 2.35 1.21 0.83 1.02 2.10 -80.47%
DPS 0.00 0.00 3.03 0.00 0.00 0.00 2.74 -
NAPS 1.0751 1.0947 1.0849 1.0849 1.0654 1.0751 1.0751 0.00%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.72 0.815 0.815 0.865 0.895 0.945 0.91 -
P/RPS 1.81 2.51 2.51 3.13 2.89 3.11 2.95 -27.73%
P/EPS 382.09 59.30 33.83 69.94 105.03 90.91 42.37 331.51%
EY 0.26 1.69 2.96 1.43 0.95 1.10 2.36 -76.92%
DY 0.00 0.00 3.80 0.00 0.00 0.00 3.08 -
P/NAPS 0.65 0.73 0.73 0.78 0.82 0.86 0.83 -15.00%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 26/11/21 20/08/21 19/05/21 19/02/21 24/11/20 18/08/20 -
Price 0.705 0.755 0.83 0.845 0.835 0.93 0.955 -
P/RPS 1.77 2.33 2.56 3.06 2.70 3.06 3.10 -31.10%
P/EPS 374.13 54.94 34.45 68.32 97.99 89.46 44.47 312.05%
EY 0.27 1.82 2.90 1.46 1.02 1.12 2.25 -75.57%
DY 0.00 0.00 3.73 0.00 0.00 0.00 2.93 -
P/NAPS 0.64 0.67 0.75 0.76 0.77 0.85 0.87 -18.46%

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