[MALAKOF] YoY Cumulative 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- -81.41%
YoY- -19.06%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 2,007,345 1,604,234 1,781,023 1,344,109 1,346,620 1,238,105 10.14%
PBT 131,442 97,049 174,677 139,792 175,533 44,574 24.13%
Tax -51,824 -29,678 -59,261 -40,300 -54,555 -29,184 12.16%
NP 79,618 67,371 115,416 99,492 120,978 15,390 38.89%
-
NP to SH 67,004 52,905 98,786 84,098 103,905 2,642 90.84%
-
Tax Rate 39.43% 30.58% 33.93% 28.83% 31.08% 65.47% -
Total Cost 1,927,727 1,536,863 1,665,607 1,244,617 1,225,642 1,222,715 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 - - - - 107,487 74,353 -
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 1.19% 0.88% 1.65% 1.45% 0.26% 0.00% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 41.07 32.21 35.62 26.88 37.58 32.80 4.59%
EPS 1.37 1.06 1.98 1.68 2.90 0.07 81.21%
DPS 0.00 0.00 0.00 0.00 3.00 1.97 -
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 40.15 32.08 35.62 26.88 26.93 24.76 10.14%
EPS 1.34 1.06 1.98 1.68 2.08 0.05 92.96%
DPS 0.00 0.00 0.00 0.00 2.15 1.49 -
NAPS 1.1242 1.2055 1.20 1.16 8.0329 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 2.22 2.76 3.40 5.95 0.00 0.00 -
P/EPS 66.38 83.80 61.24 95.13 0.00 0.00 -
EY 1.51 1.19 1.63 1.05 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 1.95 2.69 3.34 5.99 4.66 0.00 -
P/EPS 58.36 81.44 60.23 95.72 60.34 0.00 -
EY 1.71 1.23 1.66 1.04 1.66 0.00 -
DY 0.00 0.00 0.00 0.00 1.71 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