[MALAKOF] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 9.48%
YoY- 17.47%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,793,374 1,821,432 1,734,611 1,781,023 1,713,549 1,514,280 1,526,482 11.30%
PBT 47,900 212,885 153,064 174,677 195,739 143,148 158,862 -54.93%
Tax 10,103 -126,214 -36,216 -59,261 -90,376 -85,084 -15,739 -
NP 58,003 86,671 116,848 115,416 105,363 58,064 143,123 -45.14%
-
NP to SH 43,724 64,175 103,266 98,786 90,232 51,505 129,628 -51.44%
-
Tax Rate -21.09% 59.29% 23.66% 33.93% 46.17% 59.44% 9.91% -
Total Cost 1,735,371 1,734,761 1,617,763 1,665,607 1,608,186 1,456,216 1,383,359 16.26%
-
Net Worth 5,899,999 6,000,000 5,899,999 6,000,000 5,899,999 5,699,999 5,799,999 1.14%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 185,000 - 125,000 - 175,000 - 175,000 3.76%
Div Payout % 423.11% - 121.05% - 193.94% - 135.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 5,899,999 6,000,000 5,899,999 6,000,000 5,899,999 5,699,999 5,799,999 1.14%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.23% 4.76% 6.74% 6.48% 6.15% 3.83% 9.38% -
ROE 0.74% 1.07% 1.75% 1.65% 1.53% 0.90% 2.23% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 35.87 36.43 34.69 35.62 34.27 30.29 30.53 11.31%
EPS 0.87 1.28 2.07 1.98 1.80 1.03 2.59 -51.58%
DPS 3.70 0.00 2.50 0.00 3.50 0.00 3.50 3.76%
NAPS 1.18 1.20 1.18 1.20 1.18 1.14 1.16 1.14%
Adjusted Per Share Value based on latest NOSH - 5,000,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 36.63 37.20 35.43 36.38 35.00 30.93 31.18 11.30%
EPS 0.89 1.31 2.11 2.02 1.84 1.05 2.65 -51.58%
DPS 3.78 0.00 2.55 0.00 3.57 0.00 3.57 3.87%
NAPS 1.2051 1.2255 1.2051 1.2255 1.2051 1.1643 1.1847 1.14%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.98 1.07 1.06 1.21 1.37 1.65 1.60 -
P/RPS 2.73 2.94 3.06 3.40 4.00 5.45 5.24 -35.17%
P/EPS 112.07 83.37 51.32 61.24 75.92 160.18 61.72 48.67%
EY 0.89 1.20 1.95 1.63 1.32 0.62 1.62 -32.84%
DY 3.78 0.00 2.36 0.00 2.55 0.00 2.19 43.74%
P/NAPS 0.83 0.89 0.90 1.01 1.16 1.45 1.38 -28.68%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 21/02/18 21/11/17 21/08/17 23/05/17 20/02/17 21/11/16 17/08/16 -
Price 0.91 0.995 1.02 1.19 1.30 1.40 1.70 -
P/RPS 2.54 2.73 2.94 3.34 3.79 4.62 5.57 -40.67%
P/EPS 104.06 77.52 49.39 60.23 72.04 135.91 65.57 35.94%
EY 0.96 1.29 2.02 1.66 1.39 0.74 1.53 -26.64%
DY 4.07 0.00 2.45 0.00 2.69 0.00 2.06 57.25%
P/NAPS 0.77 0.83 0.86 0.99 1.10 1.23 1.47 -34.94%

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