[MALAKOF] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock

[MALAKOF] MALAKOFF CORPORATION BERHAD

Announcement Date

21-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 104.54%

YoY- -5.46%

Quarter Report

MALAKOF's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Cumulative Result
Revenue	3,280,142	3,822,135	3,548,286	3,515,634	2,870,591	2,642,384	2,704,243	3.26%
YoY %	-14.18%	7.72%	0.93%	22.47%	8.64%	-2.29%	-	-
Horiz. %	121.30%	141.34%	131.21%	130.00%	106.15%	97.71%	100.00%	-
PBT	302,727	254,254	237,325	327,741	298,654	333,070	218,756	5.55%
YoY %	19.06%	7.13%	-27.59%	9.74%	-10.33%	52.26%	-	-
Horiz. %	138.39%	116.23%	108.49%	149.82%	136.52%	152.26%	100.00%	-
Tax	-84,417	-110,380	-106,338	-95,477	-56,039	-114,377	-66,849	3.96%
YoY %	23.52%	-3.80%	-11.38%	-70.38%	51.01%	-71.10%	-	-
Horiz. %	126.28%	165.12%	159.07%	142.82%	83.83%	171.10%	100.00%	-
NP	218,310	143,874	130,987	232,264	242,615	218,693	151,907	6.22%
YoY %	51.74%	9.84%	-43.60%	-4.27%	10.94%	43.97%	-	-
Horiz. %	143.71%	94.71%	86.23%	152.90%	159.71%	143.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	194,137	119,254	105,452	202,052	213,726	190,198	120,725	8.23%
YoY %	62.79%	13.09%	-47.81%	-5.46%	12.37%	57.55%	-	-
Horiz. %	160.81%	98.78%	87.35%	167.37%	177.04%	157.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.89%	43.41%	44.81%	29.13%	18.76%	34.34%	30.56%	-
YoY %	-35.75%	-3.12%	53.83%	55.28%	-45.37%	12.37%	-	-
Horiz. %	91.26%	142.05%	146.63%	95.32%	61.39%	112.37%	100.00%	-
Total Cost	3,061,832	3,678,261	3,417,299	3,283,370	2,627,976	2,423,691	2,552,336	3.07%
YoY %	-16.76%	7.64%	4.08%	24.94%	8.43%	-5.04%	-	-
Horiz. %	119.96%	144.11%	133.89%	128.64%	102.96%	94.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,375,700	5,474,000	5,724,135	5,899,999	5,799,999	4,663,703	0	-
YoY %	-1.80%	-4.37%	-2.98%	1.72%	24.36%	0.00%	-	-
Horiz. %	115.27%	117.37%	122.74%	126.51%	124.36%	100.00%	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	136,835	119,255	103,626	125,000	175,000	121,661	142,219	-0.64%
YoY %	14.74%	15.08%	-17.10%	-28.57%	43.84%	-14.46%	-	-
Horiz. %	96.21%	83.85%	72.86%	87.89%	123.05%	85.54%	100.00%	-
Div Payout %	70.48%	100.00%	98.27%	61.87%	81.88%	63.97%	117.80%	-
YoY %	-29.52%	1.76%	58.83%	-24.44%	28.00%	-45.70%	-	-
Horiz. %	59.83%	84.89%	83.42%	52.52%	69.51%	54.30%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	5,375,700	5,474,000	5,724,135	5,899,999	5,799,999	4,663,703	0	-
YoY %	-1.80%	-4.37%	-2.98%	1.72%	24.36%	0.00%	-	-
Horiz. %	115.27%	117.37%	122.74%	126.51%	124.36%	100.00%	-	-
NOSH	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	4,055,394	3,582,344	5.70%
YoY %	0.00%	0.00%	0.00%	0.00%	23.29%	13.21%	-	-
Horiz. %	139.57%	139.57%	139.57%	139.57%	139.57%	113.21%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	6.66%	3.76%	3.69%	6.61%	8.45%	8.28%	5.62%	-
YoY %	77.13%	1.90%	-44.18%	-21.78%	2.05%	47.33%	-	-
Horiz. %	118.51%	66.90%	65.66%	117.62%	150.36%	147.33%	100.00%	-
ROE	3.61%	2.18%	1.84%	3.42%	3.68%	4.08%	0.00%	-
YoY %	65.60%	18.48%	-46.20%	-7.07%	-9.80%	0.00%	-	-
Horiz. %	88.48%	53.43%	45.10%	83.82%	90.20%	100.00%	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	67.12	78.20	71.91	70.31	57.41	65.16	75.49	-1.93%
YoY %	-14.17%	8.75%	2.28%	22.47%	-11.89%	-13.68%	-	-
Horiz. %	88.91%	103.59%	95.26%	93.14%	76.05%	86.32%	100.00%	-
EPS	3.97	2.44	2.13	4.04	4.27	4.69	3.37	2.76%
YoY %	62.70%	14.55%	-47.28%	-5.39%	-8.96%	39.17%	-	-
Horiz. %	117.80%	72.40%	63.20%	119.88%	126.71%	139.17%	100.00%	-
DPS	2.80	2.44	2.10	2.50	3.50	3.00	3.97	-5.64%
YoY %	14.75%	16.19%	-16.00%	-28.57%	16.67%	-24.43%	-	-
Horiz. %	70.53%	61.46%	52.90%	62.97%	88.16%	75.57%	100.00%	-
NAPS	1.10	1.12	1.16	1.18	1.16	1.15	0.00	-
YoY %	-1.79%	-3.45%	-1.69%	1.72%	0.87%	0.00%	-	-
Horiz. %	95.65%	97.39%	100.87%	102.61%	100.87%	100.00%	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 5,000,000
RPS	65.60	76.44	70.97	70.31	57.41	52.85	54.08	3.26%
YoY %	-14.18%	7.71%	0.94%	22.47%	8.63%	-2.27%	-	-
Horiz. %	121.30%	141.35%	131.23%	130.01%	106.16%	97.73%	100.00%	-
EPS	3.88	2.39	2.11	4.04	4.27	3.80	2.41	8.25%
YoY %	62.34%	13.27%	-47.77%	-5.39%	12.37%	57.68%	-	-
Horiz. %	161.00%	99.17%	87.55%	167.63%	177.18%	157.68%	100.00%	-
DPS	2.74	2.39	2.07	2.50	3.50	2.43	2.84	-0.59%
YoY %	14.64%	15.46%	-17.20%	-28.57%	44.03%	-14.44%	-	-
Horiz. %	96.48%	84.15%	72.89%	88.03%	123.24%	85.56%	100.00%	-
NAPS	1.0751	1.0948	1.1448	1.18	1.16	0.9327	0.00	-
YoY %	-1.80%	-4.37%	-2.98%	1.72%	24.37%	0.00%	-	-
Horiz. %	115.27%	117.38%	122.74%	126.51%	124.37%	100.00%	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-	-
Price	0.91	0.855	0.825	1.06	1.60	1.75	0.00	-
P/RPS	1.36	1.09	1.15	1.51	2.79	2.69	0.00	-
YoY %	24.77%	-5.22%	-23.84%	-45.88%	3.72%	0.00%	-	-
Horiz. %	50.56%	40.52%	42.75%	56.13%	103.72%	100.00%	-	-
P/EPS	22.91	35.04	38.61	26.23	37.43	37.31	0.00	-
YoY %	-34.62%	-9.25%	47.20%	-29.92%	0.32%	0.00%	-	-
Horiz. %	61.40%	93.92%	103.48%	70.30%	100.32%	100.00%	-	-
EY	4.37	2.85	2.59	3.81	2.67	2.68	0.00	-
YoY %	53.33%	10.04%	-32.02%	42.70%	-0.37%	0.00%	-	-
Horiz. %	163.06%	106.34%	96.64%	142.16%	99.63%	100.00%	-	-
DY	3.08	2.85	2.55	2.36	2.19	1.71	0.00	-
YoY %	8.07%	11.76%	8.05%	7.76%	28.07%	0.00%	-	-
Horiz. %	180.12%	166.67%	149.12%	138.01%	128.07%	100.00%	-	-
P/NAPS	0.83	0.76	0.71	0.90	1.38	1.52	0.00	-
YoY %	9.21%	7.04%	-21.11%	-34.78%	-9.21%	0.00%	-	-
Horiz. %	54.61%	50.00%	46.71%	59.21%	90.79%	100.00%	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	18/08/20	23/08/19	23/08/18	21/08/17	17/08/16	21/08/15	-	-
Price	0.955	0.88	1.03	1.02	1.70	1.41	0.00	-
P/RPS	1.42	1.13	1.43	1.45	2.96	2.16	0.00	-
YoY %	25.66%	-20.98%	-1.38%	-51.01%	37.04%	0.00%	-	-
Horiz. %	65.74%	52.31%	66.20%	67.13%	137.04%	100.00%	-	-
P/EPS	24.04	36.07	48.20	25.24	39.77	30.06	0.00	-
YoY %	-33.35%	-25.17%	90.97%	-36.54%	32.30%	0.00%	-	-
Horiz. %	79.97%	119.99%	160.35%	83.97%	132.30%	100.00%	-	-
EY	4.16	2.77	2.07	3.96	2.51	3.33	0.00	-
YoY %	50.18%	33.82%	-47.73%	57.77%	-24.62%	0.00%	-	-
Horiz. %	124.92%	83.18%	62.16%	118.92%	75.38%	100.00%	-	-
DY	2.93	2.77	2.04	2.45	2.06	2.13	0.00	-
YoY %	5.78%	35.78%	-16.73%	18.93%	-3.29%	0.00%	-	-
Horiz. %	137.56%	130.05%	95.77%	115.02%	96.71%	100.00%	-	-
P/NAPS	0.87	0.79	0.89	0.86	1.47	1.23	0.00	-
YoY %	10.13%	-11.24%	3.49%	-41.50%	19.51%	0.00%	-	-
Horiz. %	70.73%	64.23%	72.36%	69.92%	119.51%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos