[MALAKOF] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[MALAKOF] MALAKOFF CORPORATION BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 3.69%
YoY- -4.02%
Quarter Report
Latest QR
Upcoming QR
MALAKOF's Result
MALAKOF's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 6,504,138 7,568,439 7,254,336 7,050,615 5,760,868 5,408,401 3.75%
PBT 507,983 549,686 450,620 736,365 610,914 734,029 -7.09%
Tax -110,292 -199,746 -163,184 -312,067 -202,967 -213,389 -12.35%
NP 397,691 349,940 287,436 424,298 407,947 520,640 -5.23%
-
NP to SH 351,344 299,231 232,674 356,459 371,403 458,904 -5.19%
-
Tax Rate 21.71% 36.34% 36.21% 42.38% 33.22% 29.07% -
Total Cost 6,106,447 7,218,499 6,966,900 6,626,317 5,352,921 4,887,761 4.54%
-
Net Worth 5,375,700 5,522,309 5,751,134 6,000,000 5,699,999 5,799,999 -1.50%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 337,691 291,430 288,626 300,000 275,000 279,037 3.88%
Div Payout % 96.11% 97.39% 124.05% 84.16% 74.04% 60.81% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 5,375,700 5,522,309 5,751,134 6,000,000 5,699,999 5,799,999 -1.50%
NOSH 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.11% 4.62% 3.96% 6.02% 7.08% 9.63% -
ROE 6.54% 5.42% 4.05% 5.94% 6.52% 7.91% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 133.09 154.87 147.58 141.01 115.22 108.17 4.22%
EPS 7.19 6.12 4.73 7.13 7.43 9.18 -4.76%
DPS 6.91 5.94 5.80 6.00 5.50 5.58 4.36%
NAPS 1.10 1.13 1.17 1.20 1.14 1.16 -1.05%
Adjusted Per Share Value based on latest NOSH - 5,000,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 130.08 151.37 145.09 141.01 115.22 108.17 3.75%
EPS 7.03 5.98 4.65 7.13 7.43 9.18 -5.19%
DPS 6.75 5.83 5.77 6.00 5.50 5.58 3.87%
NAPS 1.0751 1.1045 1.1502 1.20 1.14 1.16 -1.50%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.945 0.86 0.875 1.07 1.65 1.62 -
P/RPS 0.71 0.56 0.59 0.76 1.43 1.50 -13.87%
P/EPS 13.14 14.05 18.49 15.01 22.21 17.65 -5.72%
EY 7.61 7.12 5.41 6.66 4.50 5.67 6.05%
DY 7.31 6.91 6.63 5.61 3.33 3.44 16.25%
P/NAPS 0.86 0.76 0.75 0.89 1.45 1.40 -9.27%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/20 20/11/19 23/11/18 21/11/17 21/11/16 - -
Price 0.91 0.885 0.865 0.995 1.40 0.00 -
P/RPS 0.68 0.57 0.59 0.71 1.22 0.00 -
P/EPS 12.66 14.45 18.27 13.96 18.85 0.00 -
EY 7.90 6.92 5.47 7.17 5.31 0.00 -
DY 7.59 6.71 6.71 6.03 3.93 0.00 -
P/NAPS 0.83 0.78 0.74 0.83 1.23 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