[MALAKOF] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -8.48%
YoY- 57.55%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 7,096,572 7,031,268 5,741,182 5,284,768 5,408,486 7.02%
PBT 474,650 655,482 597,308 666,140 437,512 2.05%
Tax -212,676 -190,954 -112,078 -228,754 -133,698 12.29%
NP 261,974 464,528 485,230 437,386 303,814 -3.63%
-
NP to SH 210,904 404,104 427,452 380,396 241,450 -3.32%
-
Tax Rate 44.81% 29.13% 18.76% 34.34% 30.56% -
Total Cost 6,834,598 6,566,740 5,255,952 4,847,382 5,104,672 7.56%
-
Net Worth 5,724,135 5,899,999 5,799,999 4,663,703 0 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 207,253 250,000 350,000 243,323 284,438 -7.60%
Div Payout % 98.27% 61.87% 81.88% 63.97% 117.80% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 5,724,135 5,899,999 5,799,999 4,663,703 0 -
NOSH 5,000,000 5,000,000 5,000,000 4,055,394 3,582,344 8.68%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 3.69% 6.61% 8.45% 8.28% 5.62% -
ROE 3.68% 6.85% 7.37% 8.16% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 143.81 140.63 114.82 130.31 150.98 -1.20%
EPS 4.26 8.08 8.54 9.38 6.74 -10.82%
DPS 4.20 5.00 7.00 6.00 7.94 -14.70%
NAPS 1.16 1.18 1.16 1.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,541,736
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 141.93 140.63 114.82 105.70 108.17 7.02%
EPS 4.22 8.08 8.54 7.61 4.83 -3.31%
DPS 4.15 5.00 7.00 4.87 5.69 -7.58%
NAPS 1.1448 1.18 1.16 0.9327 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 - -
Price 0.825 1.06 1.60 1.75 0.00 -
P/RPS 0.57 0.75 1.39 1.34 0.00 -
P/EPS 19.30 13.12 18.72 18.66 0.00 -
EY 5.18 7.62 5.34 5.36 0.00 -
DY 5.09 4.72 4.38 3.43 0.00 -
P/NAPS 0.71 0.90 1.38 1.52 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 23/08/18 21/08/17 17/08/16 21/08/15 - -
Price 1.03 1.02 1.70 1.41 0.00 -
P/RPS 0.72 0.73 1.48 1.08 0.00 -
P/EPS 24.10 12.62 19.89 15.03 0.00 -
EY 4.15 7.92 5.03 6.65 0.00 -
DY 4.08 4.90 4.12 4.26 0.00 -
P/NAPS 0.89 0.86 1.47 1.23 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