[MALAKOF] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -60.27%
YoY- -66.99%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,734,611 1,781,023 1,713,549 1,514,280 1,526,482 1,344,109 1,375,997 16.71%
PBT 153,064 174,677 195,739 143,148 158,862 139,792 169,112 -6.43%
Tax -36,216 -59,261 -90,376 -85,084 -15,739 -40,300 -61,844 -30.02%
NP 116,848 115,416 105,363 58,064 143,123 99,492 107,268 5.87%
-
NP to SH 103,266 98,786 90,232 51,505 129,628 84,098 106,172 -1.83%
-
Tax Rate 23.66% 33.93% 46.17% 59.44% 9.91% 28.83% 36.57% -
Total Cost 1,617,763 1,665,607 1,608,186 1,456,216 1,383,359 1,244,617 1,268,729 17.60%
-
Net Worth 5,899,999 6,000,000 5,899,999 5,699,999 5,799,999 5,799,999 5,749,999 1.73%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 125,000 - 175,000 - 175,000 - 100,000 16.05%
Div Payout % 121.05% - 193.94% - 135.00% - 94.19% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 5,899,999 6,000,000 5,899,999 5,699,999 5,799,999 5,799,999 5,749,999 1.73%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.74% 6.48% 6.15% 3.83% 9.38% 7.40% 7.80% -
ROE 1.75% 1.65% 1.53% 0.90% 2.23% 1.45% 1.85% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 34.69 35.62 34.27 30.29 30.53 26.88 27.52 16.70%
EPS 2.07 1.98 1.80 1.03 2.59 1.68 2.12 -1.58%
DPS 2.50 0.00 3.50 0.00 3.50 0.00 2.00 16.05%
NAPS 1.18 1.20 1.18 1.14 1.16 1.16 1.15 1.73%
Adjusted Per Share Value based on latest NOSH - 5,000,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 34.69 35.62 34.27 30.29 30.53 26.88 27.52 16.70%
EPS 2.07 1.98 1.80 1.03 2.59 1.68 2.12 -1.58%
DPS 2.50 0.00 3.50 0.00 3.50 0.00 2.00 16.05%
NAPS 1.18 1.20 1.18 1.14 1.16 1.16 1.15 1.73%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.06 1.21 1.37 1.65 1.60 1.60 1.60 -
P/RPS 3.06 3.40 4.00 5.45 5.24 5.95 5.81 -34.80%
P/EPS 51.32 61.24 75.92 160.18 61.72 95.13 75.35 -22.60%
EY 1.95 1.63 1.32 0.62 1.62 1.05 1.33 29.08%
DY 2.36 0.00 2.55 0.00 2.19 0.00 1.25 52.81%
P/NAPS 0.90 1.01 1.16 1.45 1.38 1.38 1.39 -25.17%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 21/08/17 23/05/17 20/02/17 21/11/16 17/08/16 23/05/16 19/02/16 -
Price 1.02 1.19 1.30 1.40 1.70 1.61 1.59 -
P/RPS 2.94 3.34 3.79 4.62 5.57 5.99 5.78 -36.30%
P/EPS 49.39 60.23 72.04 135.91 65.57 95.72 74.88 -24.24%
EY 2.02 1.66 1.39 0.74 1.53 1.04 1.34 31.50%
DY 2.45 0.00 2.69 0.00 2.06 0.00 1.26 55.84%
P/NAPS 0.86 0.99 1.10 1.23 1.47 1.39 1.38 -27.06%

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