[MALAKOF] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
17-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 154.14%
YoY- 12.37%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,781,023 6,098,420 4,384,871 2,870,591 1,344,109 5,301,987 3,925,990 -40.93%
PBT 174,677 637,541 441,802 298,654 139,792 701,191 532,079 -52.37%
Tax -59,261 -231,499 -141,123 -56,039 -40,300 -206,144 -144,300 -44.71%
NP 115,416 406,042 300,679 242,615 99,492 495,047 387,779 -55.38%
-
NP to SH 98,786 355,463 265,231 213,726 84,098 452,385 346,213 -56.62%
-
Tax Rate 33.93% 36.31% 31.94% 18.76% 28.83% 29.40% 27.12% -
Total Cost 1,665,607 5,692,378 4,084,192 2,627,976 1,244,617 4,806,940 3,538,211 -39.45%
-
Net Worth 6,000,000 5,899,999 5,699,999 5,799,999 5,799,999 5,749,999 5,799,999 2.28%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 350,000 175,000 175,000 - 350,000 250,000 -
Div Payout % - 98.46% 65.98% 81.88% - 77.37% 72.21% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 6,000,000 5,899,999 5,699,999 5,799,999 5,799,999 5,749,999 5,799,999 2.28%
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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.48% 6.66% 6.86% 8.45% 7.40% 9.34% 9.88% -
ROE 1.65% 6.02% 4.65% 3.68% 1.45% 7.87% 5.97% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 35.62 121.97 87.70 57.41 26.88 106.04 78.52 -40.93%
EPS 1.98 7.11 5.30 4.27 1.68 9.98 7.91 -60.24%
DPS 0.00 7.00 3.50 3.50 0.00 7.00 5.00 -
NAPS 1.20 1.18 1.14 1.16 1.16 1.15 1.16 2.28%
Adjusted Per Share Value based on latest NOSH - 5,000,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 35.62 121.97 87.70 57.41 26.88 106.04 78.52 -40.93%
EPS 1.98 7.11 5.30 4.27 1.68 9.98 7.91 -60.24%
DPS 0.00 7.00 3.50 3.50 0.00 7.00 5.00 -
NAPS 1.20 1.18 1.14 1.16 1.16 1.15 1.16 2.28%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.21 1.37 1.65 1.60 1.60 1.60 1.62 -
P/RPS 3.40 1.12 1.88 2.79 5.95 1.51 2.06 39.61%
P/EPS 61.24 19.27 31.10 37.43 95.13 17.68 23.40 89.79%
EY 1.63 5.19 3.21 2.67 1.05 5.65 4.27 -47.34%
DY 0.00 5.11 2.12 2.19 0.00 4.38 3.09 -
P/NAPS 1.01 1.16 1.45 1.38 1.38 1.39 1.40 -19.54%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 20/02/17 21/11/16 17/08/16 23/05/16 19/02/16 23/11/15 -
Price 1.19 1.30 1.40 1.70 1.61 1.59 1.62 -
P/RPS 3.34 1.07 1.60 2.96 5.99 1.50 2.06 37.97%
P/EPS 60.23 18.29 26.39 39.77 95.72 17.57 23.40 87.70%
EY 1.66 5.47 3.79 2.51 1.04 5.69 4.27 -46.70%
DY 0.00 5.38 2.50 2.06 0.00 4.40 3.09 -
P/NAPS 0.99 1.10 1.23 1.47 1.39 1.38 1.40 -20.61%

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