[MALAKOF] QoQ TTM 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- -21.96%

YoY- -19.07%

Quarter Report

MALAKOF's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
TTM Result
Revenue	6,743,463	6,535,334	6,098,420	5,760,868	5,530,194	5,299,476	5,301,987	17.40%
YoY %	3.18%	7.16%	5.86%	4.17%	4.35%	-0.05%	-	-
Horiz. %	127.19%	123.26%	115.02%	108.65%	104.30%	99.95%	100.00%	-
PBT	666,628	672,426	637,541	610,914	666,775	665,450	701,191	-3.31%
YoY %	-0.86%	5.47%	4.36%	-8.38%	0.20%	-5.10%	-	-
Horiz. %	95.07%	95.90%	90.92%	87.13%	95.09%	94.90%	100.00%	-
Tax	-270,937	-250,460	-231,499	-202,967	-147,806	-191,889	-206,144	20.00%
YoY %	-8.18%	-8.19%	-14.06%	-37.32%	22.97%	6.92%	-	-
Horiz. %	131.43%	121.50%	112.30%	98.46%	71.70%	93.08%	100.00%	-
NP	395,691	421,966	406,042	407,947	518,969	473,561	495,047	-13.88%
YoY %	-6.23%	3.92%	-0.47%	-21.39%	9.59%	-4.34%	-	-
Horiz. %	79.93%	85.24%	82.02%	82.41%	104.83%	95.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	343,789	370,151	355,463	371,403	475,913	432,578	452,385	-16.73%
YoY %	-7.12%	4.13%	-4.29%	-21.96%	10.02%	-4.38%	-	-
Horiz. %	75.99%	81.82%	78.58%	82.10%	105.20%	95.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.64%	37.25%	36.31%	33.22%	22.17%	28.84%	29.40%	-
YoY %	9.10%	2.59%	9.30%	49.84%	-23.13%	-1.90%	-	-
Horiz. %	138.23%	126.70%	123.50%	112.99%	75.41%	98.10%	100.00%	-
Total Cost	6,347,772	6,113,368	5,692,378	5,352,921	5,011,225	4,825,915	4,806,940	20.38%
YoY %	3.83%	7.40%	6.34%	6.82%	3.84%	0.39%	-	-
Horiz. %	132.05%	127.18%	118.42%	111.36%	104.25%	100.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-1.67%	1.69%	3.51%	-1.72%	0.00%	0.87%	-	-
Horiz. %	102.61%	104.35%	102.61%	99.13%	100.87%	100.87%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	300,000	350,000	350,000	275,000	375,000	200,000	307,487	-1.63%
YoY %	-14.29%	0.00%	27.27%	-26.67%	87.50%	-34.96%	-	-
Horiz. %	97.57%	113.83%	113.83%	89.43%	121.96%	65.04%	100.00%	-
Div Payout %	87.26%	94.56%	98.46%	74.04%	78.80%	46.23%	67.97%	-
YoY %	-7.72%	-3.96%	32.98%	-6.04%	70.45%	-31.98%	-	-
Horiz. %	128.38%	139.12%	144.86%	108.93%	115.93%	68.02%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
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%
YoY %	-1.67%	1.69%	3.51%	-1.72%	0.00%	0.87%	-	-
Horiz. %	102.61%	104.35%	102.61%	99.13%	100.87%	100.87%	100.00%	-
NOSH	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	5.87%	6.46%	6.66%	7.08%	9.38%	8.94%	9.34%	-
YoY %	-9.13%	-3.00%	-5.93%	-24.52%	4.92%	-4.28%	-	-
Horiz. %	62.85%	69.16%	71.31%	75.80%	100.43%	95.72%	100.00%	-
ROE	5.83%	6.17%	6.02%	6.52%	8.21%	7.46%	7.87%	-
YoY %	-5.51%	2.49%	-7.67%	-20.58%	10.05%	-5.21%	-	-
Horiz. %	74.08%	78.40%	76.49%	82.85%	104.32%	94.79%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	134.87	130.71	121.97	115.22	110.60	105.99	106.04	17.40%
YoY %	3.18%	7.17%	5.86%	4.18%	4.35%	-0.05%	-	-
Horiz. %	127.19%	123.26%	115.02%	108.66%	104.30%	99.95%	100.00%	-
EPS	6.88	7.40	7.11	7.43	9.52	8.65	9.05	-16.71%
YoY %	-7.03%	4.08%	-4.31%	-21.95%	10.06%	-4.42%	-	-
Horiz. %	76.02%	81.77%	78.56%	82.10%	105.19%	95.58%	100.00%	-
DPS	6.00	7.00	7.00	5.50	7.50	4.00	6.15	-1.63%
YoY %	-14.29%	0.00%	27.27%	-26.67%	87.50%	-34.96%	-	-
Horiz. %	97.56%	113.82%	113.82%	89.43%	121.95%	65.04%	100.00%	-
NAPS	1.18	1.20	1.18	1.14	1.16	1.16	1.15	1.73%
YoY %	-1.67%	1.69%	3.51%	-1.72%	0.00%	0.87%	-	-
Horiz. %	102.61%	104.35%	102.61%	99.13%	100.87%	100.87%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 5,000,000
RPS	134.87	130.71	121.97	115.22	110.60	105.99	106.04	17.40%
YoY %	3.18%	7.17%	5.86%	4.18%	4.35%	-0.05%	-	-
Horiz. %	127.19%	123.26%	115.02%	108.66%	104.30%	99.95%	100.00%	-
EPS	6.88	7.40	7.11	7.43	9.52	8.65	9.05	-16.71%
YoY %	-7.03%	4.08%	-4.31%	-21.95%	10.06%	-4.42%	-	-
Horiz. %	76.02%	81.77%	78.56%	82.10%	105.19%	95.58%	100.00%	-
DPS	6.00	7.00	7.00	5.50	7.50	4.00	6.15	-1.63%
YoY %	-14.29%	0.00%	27.27%	-26.67%	87.50%	-34.96%	-	-
Horiz. %	97.56%	113.82%	113.82%	89.43%	121.95%	65.04%	100.00%	-
NAPS	1.18	1.20	1.18	1.14	1.16	1.16	1.15	1.73%
YoY %	-1.67%	1.69%	3.51%	-1.72%	0.00%	0.87%	-	-
Horiz. %	102.61%	104.35%	102.61%	99.13%	100.87%	100.87%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
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	0.79	0.93	1.12	1.43	1.45	1.51	1.51	-35.09%
YoY %	-15.05%	-16.96%	-21.68%	-1.38%	-3.97%	0.00%	-	-
Horiz. %	52.32%	61.59%	74.17%	94.70%	96.03%	100.00%	100.00%	-
P/EPS	15.42	16.34	19.27	22.21	16.81	18.49	17.68	-8.72%
YoY %	-5.63%	-15.20%	-13.24%	32.12%	-9.09%	4.58%	-	-
Horiz. %	87.22%	92.42%	108.99%	125.62%	95.08%	104.58%	100.00%	-
EY	6.49	6.12	5.19	4.50	5.95	5.41	5.65	9.69%
YoY %	6.05%	17.92%	15.33%	-24.37%	9.98%	-4.25%	-	-
Horiz. %	114.87%	108.32%	91.86%	79.65%	105.31%	95.75%	100.00%	-
DY	5.66	5.79	5.11	3.33	4.69	2.50	3.84	29.54%
YoY %	-2.25%	13.31%	53.45%	-29.00%	87.60%	-34.90%	-	-
Horiz. %	147.40%	150.78%	133.07%	86.72%	122.14%	65.10%	100.00%	-
P/NAPS	0.90	1.01	1.16	1.45	1.38	1.38	1.39	-25.17%
YoY %	-10.89%	-12.93%	-20.00%	5.07%	0.00%	-0.72%	-	-
Horiz. %	64.75%	72.66%	83.45%	104.32%	99.28%	99.28%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
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	1.20	1.30	1.40	1.70	1.61	1.59	-
P/RPS	0.76	0.92	1.07	1.22	1.54	1.52	1.50	-36.47%
YoY %	-17.39%	-14.02%	-12.30%	-20.78%	1.32%	1.33%	-	-
Horiz. %	50.67%	61.33%	71.33%	81.33%	102.67%	101.33%	100.00%	-
P/EPS	14.83	16.21	18.29	18.85	17.86	18.61	17.57	-10.69%
YoY %	-8.51%	-11.37%	-2.97%	5.54%	-4.03%	5.92%	-	-
Horiz. %	84.41%	92.26%	104.10%	107.29%	101.65%	105.92%	100.00%	-
EY	6.74	6.17	5.47	5.31	5.60	5.37	5.69	11.96%
YoY %	9.24%	12.80%	3.01%	-5.18%	4.28%	-5.62%	-	-
Horiz. %	118.45%	108.44%	96.13%	93.32%	98.42%	94.38%	100.00%	-
DY	5.88	5.83	5.38	3.93	4.41	2.48	3.87	32.19%
YoY %	0.86%	8.36%	36.90%	-10.88%	77.82%	-35.92%	-	-
Horiz. %	151.94%	150.65%	139.02%	101.55%	113.95%	64.08%	100.00%	-
P/NAPS	0.86	1.00	1.10	1.23	1.47	1.39	1.38	-27.06%
YoY %	-14.00%	-9.09%	-10.57%	-16.33%	5.76%	0.72%	-	-
Horiz. %	62.32%	72.46%	79.71%	89.13%	106.52%	100.72%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 27 May 2024

MQ Trader

MQ Trading Signals

2024-05-28 16:25:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-28 16:00:00

EMA 5

10 Mins

BUY

2024-05-28 15:50:00

EMA 5

5 Mins

BUY

2024-05-28 15:05:00

EMA 5

5 Mins

SELL

2024-05-28 15:00:00

TURTLE SYSTEM 20

Hourly

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

430

DNEX

DAGANG NEXCHANGE BERHAD

412

RANHILL

RANHILL UTILITIES BERHAD

327

JCY

JCY INTERNATIONAL BERHAD

308

PTRANS

PERAK TRANSIT BERHAD

285

HLIND

HONG LEONG INDUSTRIES BHD

285

MPI

MALAYSIAN PACIFIC INDUSTRIES

272

MAYBANK

MALAYAN BANKING BHD

234

MYEG

MY E.G. SERVICES BHD

230

Daily Stocks

HSI-HUZ

0.225

0.00

200,432,100

HSI-CXG

0.13

-0.01

175,146,800

INIX-OR

0.02

0.00

141,839,900

ANEKA-WA

0.07

-0.085

137,293,500

AHB

0.15

-0.05

119,873,900

GHLSYS

1.05

+0.04

117,841,900

ANEKA

0.195

-0.11

81,052,100

AHB-WC

0.04

-0.005

78,800,900

EDUSPEC-OR

0.005

0.00

75,002,700

SMART

0.46

+0.06

74,072,900

More active Stocks

DLADY

35.42

+1.66

97,500

NESTLE

127.90

+0.50

79,700

GCB

4.35

+0.49

24,731,900

PIE

6.25

+0.35

1,558,900

PARAGON

3.46

+0.32

491,800

MPI

38.88

+0.32

404,200

SP500-C42

0.995

+0.225

5,000

GCB-C5

1.24

+0.18

1,048,600

HSI-CVJ

0.275

+0.16

27,300

CCK-CA

0.305

+0.155

1,000,000

More gainer Stocks

CARLSBG

19.48

-0.42

340,000

PETDAG

19.56

-0.40

658,800

ALLIANZ

22.46

-0.34

21,700

SBAGAN

6.53

-0.25

43,800

HSI-CXE

0.795

-0.225

22,000

RANHILL

1.35

-0.22

70,669,300

ORIENT

6.97

-0.18

1,220,900

KLUANG

6.30

-0.18

24,000

HSI-CVW

0.375

-0.17

180,000

ULICORP

1.71

-0.16

4,845,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More