[MALAKOF] YoY TTM 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- 4.13%
YoY- -14.43%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 7,188,900 7,751,341 6,953,651 6,535,334 5,299,476 5,702,999 4.73%
PBT 539,666 593,566 510,898 672,426 665,450 726,443 -5.76%
Tax -141,286 -257,839 -182,005 -250,460 -191,889 -208,011 -7.43%
NP 398,380 335,727 328,893 421,966 473,561 518,432 -5.12%
-
NP to SH 342,327 288,532 264,070 370,151 432,578 442,812 -5.01%
-
Tax Rate 26.18% 43.44% 35.62% 37.25% 28.84% 28.63% -
Total Cost 6,790,520 7,415,614 6,624,758 6,113,368 4,825,915 5,184,567 5.53%
-
Net Worth 5,375,700 5,621,084 6,027,373 6,000,000 5,799,999 40,164,655 -33.08%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 320,110 275,802 310,000 350,000 200,000 250,603 5.01%
Div Payout % 93.51% 95.59% 117.39% 94.56% 46.23% 56.59% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 5,375,700 5,621,084 6,027,373 6,000,000 5,799,999 40,164,655 -33.08%
NOSH 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 3,582,930 6.88%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.54% 4.33% 4.73% 6.46% 8.94% 9.09% -
ROE 6.37% 5.13% 4.38% 6.17% 7.46% 1.10% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 147.10 158.58 139.60 130.71 105.99 159.17 -1.56%
EPS 7.00 5.90 5.30 7.40 8.65 12.36 -10.73%
DPS 6.55 5.60 6.20 7.00 4.00 7.00 -1.31%
NAPS 1.10 1.15 1.21 1.20 1.16 11.21 -37.11%
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 CAGR
RPS 146.84 158.33 142.03 133.49 108.24 116.49 4.73%
EPS 6.99 5.89 5.39 7.56 8.84 9.04 -5.00%
DPS 6.54 5.63 6.33 7.15 4.09 5.12 5.01%
NAPS 1.098 1.1481 1.2311 1.2255 1.1847 8.2038 -33.08%
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 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 -
P/RPS 0.55 0.57 0.64 0.93 1.51 0.00 -
P/EPS 11.49 15.42 16.79 16.34 18.49 0.00 -
EY 8.70 6.49 5.96 6.12 5.41 0.00 -
DY 8.14 6.15 6.97 5.79 2.50 0.00 -
P/NAPS 0.73 0.79 0.74 1.01 1.38 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 CAGR
Date 20/05/20 27/05/19 23/05/18 23/05/17 23/05/16 - -
Price 0.825 0.80 0.865 1.20 1.61 0.00 -
P/RPS 0.56 0.50 0.62 0.92 1.52 0.00 -
P/EPS 11.78 13.55 16.32 16.21 18.61 0.00 -
EY 8.49 7.38 6.13 6.17 5.37 0.00 -
DY 7.94 7.00 7.17 5.83 2.48 0.00 -
P/NAPS 0.75 0.70 0.71 1.00 1.39 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