[MALAKOF] YoY Annualized 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- 19.45%

YoY- -29.03%

Quarter Report

MALAKOF's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Annualized Quarter Result
Revenue	6,025,822	6,350,716	7,574,894	7,281,282	7,116,088	5,846,494	5,234,653	2.37%
YoY %	-5.12%	-16.16%	4.03%	2.32%	21.72%	11.69%	-	-
Horiz. %	115.11%	121.32%	144.71%	139.10%	135.94%	111.69%	100.00%	-
PBT	539,946	493,749	524,310	536,960	720,834	589,069	709,438	-4.44%
YoY %	9.36%	-5.83%	-2.36%	-25.51%	22.37%	-16.97%	-	-
Horiz. %	76.11%	69.60%	73.90%	75.69%	101.61%	83.03%	100.00%	-
Tax	-171,217	-121,885	-183,120	-231,049	-295,588	-188,164	-192,400	-1.92%
YoY %	-40.47%	33.44%	20.74%	21.83%	-57.09%	2.20%	-	-
Horiz. %	88.99%	63.35%	95.18%	120.09%	153.63%	97.80%	100.00%	-
NP	368,729	371,864	341,190	305,910	425,246	400,905	517,038	-5.47%
YoY %	-0.84%	8.99%	11.53%	-28.06%	6.07%	-22.46%	-	-
Horiz. %	71.32%	71.92%	65.99%	59.17%	82.25%	77.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	327,117	326,585	284,997	251,933	354,969	353,641	461,617	-5.57%
YoY %	0.16%	14.59%	13.12%	-29.03%	0.38%	-23.39%	-	-
Horiz. %	70.86%	70.75%	61.74%	54.58%	76.90%	76.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.71%	24.69%	34.93%	43.03%	41.01%	31.94%	27.12%	-
YoY %	28.43%	-29.32%	-18.82%	4.93%	28.40%	17.77%	-	-
Horiz. %	116.92%	91.04%	128.80%	158.67%	151.22%	117.77%	100.00%	-
Total Cost	5,657,093	5,978,852	7,233,704	6,975,372	6,690,841	5,445,589	4,717,614	3.07%
YoY %	-5.38%	-17.35%	3.70%	4.25%	22.87%	15.43%	-	-
Horiz. %	119.91%	126.73%	153.33%	147.86%	141.83%	115.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,473,440	5,375,700	5,522,309	5,751,134	6,000,000	5,699,999	5,799,999	-0.96%
YoY %	1.82%	-2.65%	-3.98%	-4.15%	5.26%	-1.72%	-	-
Horiz. %	94.37%	92.68%	95.21%	99.16%	103.45%	98.28%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	201,995	182,448	158,990	137,633	166,666	233,333	333,333	-8.00%
YoY %	10.71%	14.75%	15.52%	-17.42%	-28.57%	-30.00%	-	-
Horiz. %	60.60%	54.73%	47.70%	41.29%	50.00%	70.00%	100.00%	-
Div Payout %	61.75%	55.87%	55.79%	54.63%	46.95%	65.98%	72.21%	-
YoY %	10.52%	0.14%	2.12%	16.36%	-28.84%	-8.63%	-	-
Horiz. %	85.51%	77.37%	77.26%	75.65%	65.02%	91.37%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	5,473,440	5,375,700	5,522,309	5,751,134	6,000,000	5,699,999	5,799,999	-0.96%
YoY %	1.82%	-2.65%	-3.98%	-4.15%	5.26%	-1.72%	-	-
Horiz. %	94.37%	92.68%	95.21%	99.16%	103.45%	98.28%	100.00%	-
NOSH	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	6.12%	5.86%	4.50%	4.20%	5.98%	6.86%	9.88%	-
YoY %	4.44%	30.22%	7.14%	-29.77%	-12.83%	-30.57%	-	-
Horiz. %	61.94%	59.31%	45.55%	42.51%	60.53%	69.43%	100.00%	-
ROE	5.98%	6.08%	5.16%	4.38%	5.92%	6.20%	7.96%	-
YoY %	-1.64%	17.83%	17.81%	-26.01%	-4.52%	-22.11%	-	-
Horiz. %	75.13%	76.38%	64.82%	55.03%	74.37%	77.89%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	123.30	129.95	155.00	148.13	142.32	116.93	104.69	2.76%
YoY %	-5.12%	-16.16%	4.64%	4.08%	21.71%	11.69%	-	-
Horiz. %	117.78%	124.13%	148.06%	141.49%	135.94%	111.69%	100.00%	-
EPS	6.69	6.68	5.83	5.09	7.09	7.07	10.55	-7.30%
YoY %	0.15%	14.58%	14.54%	-28.21%	0.28%	-32.99%	-	-
Horiz. %	63.41%	63.32%	55.26%	48.25%	67.20%	67.01%	100.00%	-
DPS	4.13	3.73	3.25	2.80	3.33	4.67	6.67	-7.67%
YoY %	10.72%	14.77%	16.07%	-15.92%	-28.69%	-29.99%	-	-
Horiz. %	61.92%	55.92%	48.73%	41.98%	49.93%	70.01%	100.00%	-
NAPS	1.12	1.10	1.13	1.17	1.20	1.14	1.16	-0.58%
YoY %	1.82%	-2.65%	-3.42%	-2.50%	5.26%	-1.72%	-	-
Horiz. %	96.55%	94.83%	97.41%	100.86%	103.45%	98.28%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 5,000,000
RPS	120.52	127.01	151.50	145.63	142.32	116.93	104.69	2.37%
YoY %	-5.11%	-16.17%	4.03%	2.33%	21.71%	11.69%	-	-
Horiz. %	115.12%	121.32%	144.71%	139.11%	135.94%	111.69%	100.00%	-
EPS	6.54	6.53	5.70	5.04	7.09	7.07	10.55	-7.65%
YoY %	0.15%	14.56%	13.10%	-28.91%	0.28%	-32.99%	-	-
Horiz. %	61.99%	61.90%	54.03%	47.77%	67.20%	67.01%	100.00%	-
DPS	4.04	3.65	3.18	2.75	3.33	4.67	6.67	-8.00%
YoY %	10.68%	14.78%	15.64%	-17.42%	-28.69%	-29.99%	-	-
Horiz. %	60.57%	54.72%	47.68%	41.23%	49.93%	70.01%	100.00%	-
NAPS	1.0947	1.0751	1.1045	1.1502	1.20	1.14	1.16	-0.96%
YoY %	1.82%	-2.66%	-3.97%	-4.15%	5.26%	-1.72%	-	-
Horiz. %	94.37%	92.68%	95.22%	99.16%	103.45%	98.28%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	0.815	0.945	0.86	0.875	1.07	1.65	1.62	-
P/RPS	0.66	0.73	0.55	0.59	0.75	1.41	1.55	-13.25%
YoY %	-9.59%	32.73%	-6.78%	-21.33%	-46.81%	-9.03%	-	-
Horiz. %	42.58%	47.10%	35.48%	38.06%	48.39%	90.97%	100.00%	-
P/EPS	12.18	14.14	14.75	17.07	15.07	23.33	17.55	-5.90%
YoY %	-13.86%	-4.14%	-13.59%	13.27%	-35.41%	32.93%	-	-
Horiz. %	69.40%	80.57%	84.05%	97.26%	85.87%	132.93%	100.00%	-
EY	8.21	7.07	6.78	5.86	6.63	4.29	5.70	6.26%
YoY %	16.12%	4.28%	15.70%	-11.61%	54.55%	-24.74%	-	-
Horiz. %	144.04%	124.04%	118.95%	102.81%	116.32%	75.26%	100.00%	-
DY	5.07	3.95	3.78	3.20	3.12	2.83	4.12	3.51%
YoY %	28.35%	4.50%	18.12%	2.56%	10.25%	-31.31%	-	-
Horiz. %	123.06%	95.87%	91.75%	77.67%	75.73%	68.69%	100.00%	-
P/NAPS	0.73	0.86	0.76	0.75	0.89	1.45	1.40	-10.27%
YoY %	-15.12%	13.16%	1.33%	-15.73%	-38.62%	3.57%	-	-
Horiz. %	52.14%	61.43%	54.29%	53.57%	63.57%	103.57%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	26/11/21	24/11/20	20/11/19	23/11/18	21/11/17	21/11/16	23/11/15	-
Price	0.755	0.93	0.885	0.87	0.995	1.40	1.62	-
P/RPS	0.61	0.72	0.57	0.59	0.70	1.20	1.55	-14.38%
YoY %	-15.28%	26.32%	-3.39%	-15.71%	-41.67%	-22.58%	-	-
Horiz. %	39.35%	46.45%	36.77%	38.06%	45.16%	77.42%	100.00%	-
P/EPS	11.28	13.92	15.18	16.97	14.02	19.79	17.55	-7.09%
YoY %	-18.97%	-8.30%	-10.55%	21.04%	-29.16%	12.76%	-	-
Horiz. %	64.27%	79.32%	86.50%	96.70%	79.89%	112.76%	100.00%	-
EY	8.87	7.19	6.59	5.89	7.14	5.05	5.70	7.64%
YoY %	23.37%	9.10%	11.88%	-17.51%	41.39%	-11.40%	-	-
Horiz. %	155.61%	126.14%	115.61%	103.33%	125.26%	88.60%	100.00%	-
DY	5.47	4.01	3.68	3.22	3.35	3.33	4.12	4.83%
YoY %	36.41%	8.97%	14.29%	-3.88%	0.60%	-19.17%	-	-
Horiz. %	132.77%	97.33%	89.32%	78.16%	81.31%	80.83%	100.00%	-
P/NAPS	0.67	0.85	0.78	0.74	0.83	1.23	1.40	-11.54%
YoY %	-21.18%	8.97%	5.41%	-10.84%	-32.52%	-12.14%	-	-
Horiz. %	47.86%	60.71%	55.71%	52.86%	59.29%	87.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos