[MALAKOF] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 452.51%
YoY- -15.82%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,972,722 3,180,178 2,318,476 1,883,774 1,943,717 1,583,751 1,584,439 51.94%
PBT 161,332 280,650 196,608 98,181 64,607 118,584 189,694 -10.20%
Tax -102,318 -155,965 -64,166 -28,419 -41,939 -45,846 -59,789 42.93%
NP 59,014 124,685 132,442 69,762 22,668 72,738 129,905 -40.81%
-
NP to SH 41,864 66,541 119,145 50,881 9,209 67,160 117,734 -49.71%
-
Tax Rate 63.42% 55.57% 32.64% 28.95% 64.91% 38.66% 31.52% -
Total Cost 2,913,708 3,055,493 2,186,034 1,814,012 1,921,049 1,511,013 1,454,534 58.70%
-
Net Worth 5,571,179 5,668,919 5,522,309 5,473,440 5,375,700 5,473,440 5,424,570 1.78%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - 136,835 - - - 151,496 -
Div Payout % - - 114.85% - - - 128.68% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 5,571,179 5,668,919 5,522,309 5,473,440 5,375,700 5,473,440 5,424,570 1.78%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.99% 3.92% 5.71% 3.70% 1.17% 4.59% 8.20% -
ROE 0.75% 1.17% 2.16% 0.93% 0.17% 1.23% 2.17% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 60.83 65.07 47.44 38.55 39.77 32.41 32.42 51.95%
EPS 0.86 1.36 2.44 1.04 0.19 1.37 2.41 -49.59%
DPS 0.00 0.00 2.80 0.00 0.00 0.00 3.10 -
NAPS 1.14 1.16 1.13 1.12 1.10 1.12 1.11 1.78%
Adjusted Per Share Value based on latest NOSH - 5,000,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 59.45 63.60 46.37 37.68 38.87 31.68 31.69 51.93%
EPS 0.84 1.33 2.38 1.02 0.18 1.34 2.35 -49.53%
DPS 0.00 0.00 2.74 0.00 0.00 0.00 3.03 -
NAPS 1.1142 1.1338 1.1045 1.0947 1.0751 1.0947 1.0849 1.78%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.65 0.615 0.63 0.60 0.72 0.815 0.815 -
P/RPS 1.07 0.95 1.33 1.56 1.81 2.51 2.51 -43.26%
P/EPS 75.88 45.17 25.84 57.63 382.09 59.30 33.83 71.09%
EY 1.32 2.21 3.87 1.74 0.26 1.69 2.96 -41.54%
DY 0.00 0.00 4.44 0.00 0.00 0.00 3.80 -
P/NAPS 0.57 0.53 0.56 0.54 0.65 0.73 0.73 -15.16%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 29/11/22 23/08/22 24/05/22 23/02/22 26/11/21 20/08/21 -
Price 0.69 0.645 0.655 0.625 0.705 0.755 0.83 -
P/RPS 1.13 0.99 1.38 1.62 1.77 2.33 2.56 -41.94%
P/EPS 80.55 47.37 26.87 60.03 374.13 54.94 34.45 75.89%
EY 1.24 2.11 3.72 1.67 0.27 1.82 2.90 -43.15%
DY 0.00 0.00 4.27 0.00 0.00 0.00 3.73 -
P/NAPS 0.61 0.56 0.58 0.56 0.64 0.67 0.75 -12.83%

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