[MALAKOF] YoY Annualized 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- 11.16%
YoY- 17.47%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 7,095,892 8,029,380 6,416,936 7,124,092 5,376,436 5,386,480 4,952,420 6.17%
PBT 560,816 525,768 388,196 698,708 559,168 702,132 178,296 21.02%
Tax -147,568 -207,296 -118,712 -237,044 -161,200 -218,220 -116,736 3.97%
NP 413,248 318,472 269,484 461,664 397,968 483,912 61,560 37.30%
-
NP to SH 356,712 268,016 211,620 395,144 336,392 415,620 10,568 79.67%
-
Tax Rate 26.31% 39.43% 30.58% 33.93% 28.83% 31.08% 65.47% -
Total Cost 6,682,644 7,710,908 6,147,452 6,662,428 4,978,468 4,902,568 4,890,860 5.33%
-
Net Worth 5,375,700 5,621,084 6,027,373 6,000,000 5,799,999 40,164,655 0 -
Dividend
31/03/20 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 5,375,700 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 5,000,000 3,582,930 3,774,285 4.79%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 5.82% 3.97% 4.20% 6.48% 7.40% 8.98% 1.24% -
ROE 6.64% 4.77% 3.51% 6.59% 5.80% 1.03% 0.00% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 145.20 164.27 128.82 142.48 107.53 150.34 131.21 1.70%
EPS 7.28 5.48 4.24 7.92 6.72 11.60 0.28 72.03%
DPS 0.00 0.00 0.00 0.00 0.00 12.00 7.88 -
NAPS 1.10 1.15 1.21 1.20 1.16 11.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,000,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 144.94 164.00 131.07 145.51 109.82 110.02 101.16 6.17%
EPS 7.29 5.47 4.32 8.07 6.87 8.49 0.22 79.12%
DPS 0.00 0.00 0.00 0.00 0.00 8.78 6.07 -
NAPS 1.098 1.1481 1.2311 1.2255 1.1847 8.2038 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 - - -
Price 0.805 0.91 0.89 1.21 1.60 0.00 0.00 -
P/RPS 0.55 0.55 0.69 0.85 1.49 0.00 0.00 -
P/EPS 11.03 16.60 20.95 15.31 23.78 0.00 0.00 -
EY 9.07 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 0.00 -
P/NAPS 0.73 0.79 0.74 1.01 1.38 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 20/05/20 27/05/19 23/05/18 23/05/17 23/05/16 27/05/15 - -
Price 0.825 0.80 0.865 1.19 1.61 1.75 0.00 -
P/RPS 0.57 0.49 0.67 0.84 1.50 1.16 0.00 -
P/EPS 11.30 14.59 20.36 15.06 23.93 15.09 0.00 -
EY 8.85 6.85 4.91 6.64 4.18 6.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 6.86 0.00 -
P/NAPS 0.75 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