[MALAKOF] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 21.69%
YoY- 3832.82%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 6,416,936 7,124,092 5,376,436 5,386,480 4,952,420 6.68%
PBT 388,196 698,708 559,168 702,132 178,296 21.45%
Tax -118,712 -237,044 -161,200 -218,220 -116,736 0.42%
NP 269,484 461,664 397,968 483,912 61,560 44.61%
-
NP to SH 211,620 395,144 336,392 415,620 10,568 111.43%
-
Tax Rate 30.58% 33.93% 28.83% 31.08% 65.47% -
Total Cost 6,147,452 6,662,428 4,978,468 4,902,568 4,890,860 5.87%
-
Net Worth 6,027,373 6,000,000 5,799,999 40,164,655 0 -
Dividend
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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 6,027,373 6,000,000 5,799,999 40,164,655 0 -
NOSH 5,000,000 5,000,000 5,000,000 3,582,930 3,774,285 7.27%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 4.20% 6.48% 7.40% 8.98% 1.24% -
ROE 3.51% 6.59% 5.80% 1.03% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 128.82 142.48 107.53 150.34 131.21 -0.45%
EPS 4.24 7.92 6.72 11.60 0.28 97.17%
DPS 0.00 0.00 0.00 12.00 7.88 -
NAPS 1.21 1.20 1.16 11.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,582,930
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 128.34 142.48 107.53 107.73 99.05 6.68%
EPS 4.23 7.92 6.72 8.31 0.21 111.74%
DPS 0.00 0.00 0.00 8.60 5.95 -
NAPS 1.2055 1.20 1.16 8.0329 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/03/18 31/03/17 31/03/16 - - -
Price 0.89 1.21 1.60 0.00 0.00 -
P/RPS 0.69 0.85 1.49 0.00 0.00 -
P/EPS 20.95 15.31 23.78 0.00 0.00 -
EY 4.77 6.53 4.20 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.01 1.38 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 23/05/18 23/05/17 23/05/16 27/05/15 - -
Price 0.865 1.19 1.61 1.75 0.00 -
P/RPS 0.67 0.84 1.50 1.16 0.00 -
P/EPS 20.36 15.06 23.93 15.09 0.00 -
EY 4.91 6.64 4.18 6.63 0.00 -
DY 0.00 0.00 0.00 6.86 0.00 -
P/NAPS 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