[MALAKOF] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
21-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -31.87%
YoY- -51.54%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,513,726 1,741,101 1,887,268 1,793,374 1,713,549 1,375,997 1,482,411 0.34%
PBT 74,287 137,671 156,453 47,900 195,739 169,112 201,950 -15.34%
Tax -23,116 -18,878 -62,406 10,103 -90,376 -61,844 -69,089 -16.66%
NP 51,171 118,793 94,047 58,003 105,363 107,268 132,861 -14.68%
-
NP to SH 41,642 106,405 85,483 43,724 90,232 106,172 112,691 -15.27%
-
Tax Rate 31.12% 13.71% 39.89% -21.09% 46.17% 36.57% 34.21% -
Total Cost 1,462,555 1,622,308 1,793,221 1,735,371 1,608,186 1,268,729 1,349,550 1.34%
-
Net Worth 5,326,830 5,473,440 5,657,194 5,899,999 5,899,999 5,749,999 40,354,108 -28.62%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 200,855 172,175 185,000 175,000 100,000 71,549 -
Div Payout % - 188.77% 201.41% 423.11% 193.94% 94.19% 63.49% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 5,326,830 5,473,440 5,657,194 5,899,999 5,899,999 5,749,999 40,354,108 -28.62%
NOSH 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 3,577,491 5.73%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.38% 6.82% 4.98% 3.23% 6.15% 7.80% 8.96% -
ROE 0.78% 1.94% 1.51% 0.74% 1.53% 1.85% 0.28% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 30.97 35.63 38.36 35.87 34.27 27.52 41.44 -4.73%
EPS 0.85 2.18 1.74 0.87 1.80 2.12 3.15 -19.59%
DPS 0.00 4.11 3.50 3.70 3.50 2.00 2.00 -
NAPS 1.09 1.12 1.15 1.18 1.18 1.15 11.28 -32.23%
Adjusted Per Share Value based on latest NOSH - 5,000,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 30.27 34.82 37.75 35.87 34.27 27.52 29.65 0.34%
EPS 0.83 2.13 1.71 0.87 1.80 2.12 2.25 -15.30%
DPS 0.00 4.02 3.44 3.70 3.50 2.00 1.43 -
NAPS 1.0654 1.0947 1.1314 1.18 1.18 1.15 8.0708 -28.62%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 - -
Price 0.895 0.87 0.80 0.98 1.37 1.60 0.00 -
P/RPS 2.89 2.44 2.09 2.73 4.00 5.81 0.00 -
P/EPS 105.03 39.96 46.04 112.07 75.92 75.35 0.00 -
EY 0.95 2.50 2.17 0.89 1.32 1.33 0.00 -
DY 0.00 4.72 4.38 3.78 2.55 1.25 0.00 -
P/NAPS 0.82 0.78 0.70 0.83 1.16 1.39 0.00 -
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 19/02/21 19/02/20 22/02/19 21/02/18 20/02/17 19/02/16 - -
Price 0.835 0.895 0.875 0.91 1.30 1.59 0.00 -
P/RPS 2.70 2.51 2.28 2.54 3.79 5.78 0.00 -
P/EPS 97.99 41.11 50.35 104.06 72.04 74.88 0.00 -
EY 1.02 2.43 1.99 0.96 1.39 1.34 0.00 -
DY 0.00 4.59 4.00 4.07 2.69 1.26 0.00 -
P/NAPS 0.77 0.80 0.76 0.77 1.10 1.38 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