[MALAKOF] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 49.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 3,925,990 2,642,384 1,346,620 5,594,484 4,112,073 2,704,243 1,238,105 115.68%
PBT 532,079 333,070 175,533 595,484 393,534 218,756 44,574 421.52%
Tax -144,300 -114,377 -54,555 -182,640 -113,551 -66,849 -29,184 189.95%
NP 387,779 218,693 120,978 412,844 279,983 151,907 15,390 757.78%
-
NP to SH 346,213 190,198 103,905 341,549 228,858 120,725 2,642 2472.28%
-
Tax Rate 27.12% 34.34% 31.08% 30.67% 28.85% 30.56% 65.47% -
Total Cost 3,538,211 2,423,691 1,225,642 5,181,640 3,832,090 2,552,336 1,222,715 102.93%
-
Net Worth 5,799,999 4,663,703 40,164,655 40,426,786 0 0 0 -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 250,000 121,661 107,487 213,960 142,185 142,219 74,353 124.27%
Div Payout % 72.21% 63.97% 103.45% 62.64% 62.13% 117.80% 2,814.29% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 5,799,999 4,663,703 40,164,655 40,426,786 0 0 0 -
NOSH 5,000,000 4,055,394 3,582,930 3,583,935 3,581,502 3,582,344 3,774,285 20.60%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 9.88% 8.28% 8.98% 7.38% 6.81% 5.62% 1.24% -
ROE 5.97% 4.08% 0.26% 0.84% 0.00% 0.00% 0.00% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 78.52 65.16 37.58 156.10 114.81 75.49 32.80 78.85%
EPS 7.91 4.69 2.90 9.53 6.39 3.37 0.07 2230.61%
DPS 5.00 3.00 3.00 5.97 3.97 3.97 1.97 85.96%
NAPS 1.16 1.15 11.21 11.28 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,577,491
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 80.19 53.97 27.51 114.27 83.99 55.24 25.29 115.67%
EPS 7.07 3.88 2.12 6.98 4.67 2.47 0.05 2605.98%
DPS 5.11 2.49 2.20 4.37 2.90 2.90 1.52 124.24%
NAPS 1.1847 0.9526 8.2038 8.2574 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 - - - - - -
Price 1.62 1.75 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.06 2.69 0.00 0.00 0.00 0.00 0.00 -
P/EPS 23.40 37.31 0.00 0.00 0.00 0.00 0.00 -
EY 4.27 2.68 0.00 0.00 0.00 0.00 0.00 -
DY 3.09 1.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.52 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 21/08/15 27/05/15 - - - - -
Price 1.62 1.41 1.75 0.00 0.00 0.00 0.00 -
P/RPS 2.06 2.16 4.66 0.00 0.00 0.00 0.00 -
P/EPS 23.40 30.06 60.34 0.00 0.00 0.00 0.00 -
EY 4.27 3.33 1.66 0.00 0.00 0.00 0.00 -
DY 3.09 2.13 1.71 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.23 0.16 0.00 0.00 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