[MALAKOF] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -25.64%
YoY- -19.06%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 8,029,380 6,416,936 7,124,092 5,376,436 5,386,480 4,952,420 10.14%
PBT 525,768 388,196 698,708 559,168 702,132 178,296 24.13%
Tax -207,296 -118,712 -237,044 -161,200 -218,220 -116,736 12.16%
NP 318,472 269,484 461,664 397,968 483,912 61,560 38.89%
-
NP to SH 268,016 211,620 395,144 336,392 415,620 10,568 90.84%
-
Tax Rate 39.43% 30.58% 33.93% 28.83% 31.08% 65.47% -
Total Cost 7,710,908 6,147,452 6,662,428 4,978,468 4,902,568 4,890,860 9.52%
-
Net Worth 5,621,084 6,027,373 6,000,000 5,799,999 40,164,655 0 -
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - 429,951 297,413 -
Div Payout % - - - - 103.45% 2,814.29% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 5,621,084 6,027,373 6,000,000 5,799,999 40,164,655 0 -
NOSH 5,000,000 5,000,000 5,000,000 5,000,000 3,582,930 3,774,285 5.78%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 3.97% 4.20% 6.48% 7.40% 8.98% 1.24% -
ROE 4.77% 3.51% 6.59% 5.80% 1.03% 0.00% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 164.27 128.82 142.48 107.53 150.34 131.21 4.59%
EPS 5.48 4.24 7.92 6.72 11.60 0.28 81.21%
DPS 0.00 0.00 0.00 0.00 12.00 7.88 -
NAPS 1.15 1.21 1.20 1.16 11.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,000,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 164.00 131.07 145.51 109.82 110.02 101.16 10.13%
EPS 5.47 4.32 8.07 6.87 8.49 0.22 90.09%
DPS 0.00 0.00 0.00 0.00 8.78 6.07 -
NAPS 1.1481 1.2311 1.2255 1.1847 8.2038 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 - - -
Price 0.91 0.89 1.21 1.60 0.00 0.00 -
P/RPS 0.55 0.69 0.85 1.49 0.00 0.00 -
P/EPS 16.60 20.95 15.31 23.78 0.00 0.00 -
EY 6.03 4.77 6.53 4.20 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.74 1.01 1.38 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/05/19 23/05/18 23/05/17 23/05/16 27/05/15 - -
Price 0.80 0.865 1.19 1.61 1.75 0.00 -
P/RPS 0.49 0.67 0.84 1.50 1.16 0.00 -
P/EPS 14.59 20.36 15.06 23.93 15.09 0.00 -
EY 6.85 4.91 6.64 4.18 6.63 0.00 -
DY 0.00 0.00 0.00 0.00 6.86 0.00 -
P/NAPS 0.70 0.71 0.99 1.39 0.16 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