[MALAKOF] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 83.05%
YoY- 57.55%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,344,109 5,301,987 3,925,990 2,642,384 1,346,620 5,594,484 4,112,073 -52.51%
PBT 139,792 701,191 532,079 333,070 175,533 595,484 393,534 -49.81%
Tax -40,300 -206,144 -144,300 -114,377 -54,555 -182,640 -113,551 -49.84%
NP 99,492 495,047 387,779 218,693 120,978 412,844 279,983 -49.79%
-
NP to SH 84,098 452,385 346,213 190,198 103,905 341,549 228,858 -48.66%
-
Tax Rate 28.83% 29.40% 27.12% 34.34% 31.08% 30.67% 28.85% -
Total Cost 1,244,617 4,806,940 3,538,211 2,423,691 1,225,642 5,181,640 3,832,090 -52.71%
-
Net Worth 5,799,999 5,749,999 5,799,999 4,663,703 40,164,655 40,426,786 0 -
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 350,000 250,000 121,661 107,487 213,960 142,185 -
Div Payout % - 77.37% 72.21% 63.97% 103.45% 62.64% 62.13% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 5,799,999 5,749,999 5,799,999 4,663,703 40,164,655 40,426,786 0 -
NOSH 5,000,000 5,000,000 5,000,000 4,055,394 3,582,930 3,583,935 3,581,502 24.88%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.40% 9.34% 9.88% 8.28% 8.98% 7.38% 6.81% -
ROE 1.45% 7.87% 5.97% 4.08% 0.26% 0.84% 0.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 26.88 106.04 78.52 65.16 37.58 156.10 114.81 -61.97%
EPS 1.68 9.98 7.91 4.69 2.90 9.53 6.39 -58.92%
DPS 0.00 7.00 5.00 3.00 3.00 5.97 3.97 -
NAPS 1.16 1.15 1.16 1.15 11.21 11.28 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,541,736
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 27.45 108.30 80.19 53.97 27.51 114.27 83.99 -52.52%
EPS 1.72 9.24 7.07 3.88 2.12 6.98 4.67 -48.58%
DPS 0.00 7.15 5.11 2.49 2.20 4.37 2.90 -
NAPS 1.1847 1.1745 1.1847 0.9526 8.2038 8.2574 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 - - - -
Price 1.60 1.60 1.62 1.75 0.00 0.00 0.00 -
P/RPS 5.95 1.51 2.06 2.69 0.00 0.00 0.00 -
P/EPS 95.13 17.68 23.40 37.31 0.00 0.00 0.00 -
EY 1.05 5.65 4.27 2.68 0.00 0.00 0.00 -
DY 0.00 4.38 3.09 1.71 0.00 0.00 0.00 -
P/NAPS 1.38 1.39 1.40 1.52 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 19/02/16 23/11/15 21/08/15 27/05/15 - - -
Price 1.61 1.59 1.62 1.41 1.75 0.00 0.00 -
P/RPS 5.99 1.50 2.06 2.16 4.66 0.00 0.00 -
P/EPS 95.72 17.57 23.40 30.06 60.34 0.00 0.00 -
EY 1.04 5.69 4.27 3.33 1.66 0.00 0.00 -
DY 0.00 4.40 3.09 2.13 1.71 0.00 0.00 -
P/NAPS 1.39 1.38 1.40 1.23 0.16 0.00 0.00 -

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
Post a Comment