[MALAKOF] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock

[MALAKOF] MALAKOFF CORPORATION BERHAD

Announcement Date

24-May-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Mar-2022 [#1]

Profit Trend

QoQ- -20.04%

YoY- -15.82%

Quarter Report

MALAKOF's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Annualized Quarter Result
Revenue	10,355,150	9,843,237	8,404,500	7,535,096	6,463,084	6,025,822	5,871,232	45.82%
YoY %	5.20%	17.12%	11.54%	16.59%	7.26%	2.63%	-	-
Horiz. %	176.37%	167.65%	143.15%	128.34%	110.08%	102.63%	100.00%	-
PBT	736,771	767,252	589,578	392,724	469,567	539,946	572,752	18.22%
YoY %	-3.97%	30.14%	50.13%	-16.36%	-13.03%	-5.73%	-	-
Horiz. %	128.64%	133.96%	102.94%	68.57%	81.98%	94.27%	100.00%	-
Tax	-350,868	-331,400	-185,170	-113,676	-170,352	-171,217	-165,134	65.04%
YoY %	-5.87%	-78.97%	-62.89%	33.27%	0.51%	-3.68%	-	-
Horiz. %	212.47%	200.69%	112.13%	68.84%	103.16%	103.68%	100.00%	-
NP	385,903	435,852	404,408	279,048	299,215	368,729	407,618	-3.57%
YoY %	-11.46%	7.78%	44.92%	-6.74%	-18.85%	-9.54%	-	-
Horiz. %	94.67%	106.93%	99.21%	68.46%	73.41%	90.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	255,025	284,214	340,052	203,524	254,547	327,117	356,356	-19.94%
YoY %	-10.27%	-16.42%	67.08%	-20.04%	-22.18%	-8.20%	-	-
Horiz. %	71.56%	79.76%	95.42%	57.11%	71.43%	91.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.62%	43.19%	31.41%	28.95%	36.28%	31.71%	28.83%	-
YoY %	10.26%	37.50%	8.50%	-20.20%	14.41%	9.99%	-	-
Horiz. %	165.18%	149.81%	108.95%	100.42%	125.84%	109.99%	100.00%	-
Total Cost	9,969,247	9,407,385	8,000,092	7,256,048	6,163,869	5,657,093	5,463,614	49.15%
YoY %	5.97%	17.59%	10.25%	17.72%	8.96%	3.54%	-	-
Horiz. %	182.47%	172.18%	146.42%	132.81%	112.82%	103.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,571,179	5,668,919	5,522,309	5,473,440	5,375,700	5,473,440	5,424,570	1.78%
YoY %	-1.72%	2.65%	0.89%	1.82%	-1.79%	0.90%	-	-
Horiz. %	102.70%	104.50%	101.80%	100.90%	99.10%	100.90%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	136,835	182,448	273,671	-	151,496	201,995	302,993	-41.05%
YoY %	-25.00%	-33.33%	0.00%	-	-25.00%	-33.33%	-	-
Horiz. %	45.16%	60.22%	90.32%	-	50.00%	66.67%	100.00%	-
Div Payout %	53.66%	64.19%	80.48%	-	59.52%	61.75%	85.03%	-
YoY %	-16.40%	-20.24%	0.00%	-	-3.61%	-27.38%	-	-
Horiz. %	63.11%	75.49%	94.65%	-	70.00%	72.62%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	5,571,179	5,668,919	5,522,309	5,473,440	5,375,700	5,473,440	5,424,570	1.78%
YoY %	-1.72%	2.65%	0.89%	1.82%	-1.79%	0.90%	-	-
Horiz. %	102.70%	104.50%	101.80%	100.90%	99.10%	100.90%	100.00%	-
NOSH	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	3.73%	4.43%	4.81%	3.70%	4.63%	6.12%	6.94%	-
YoY %	-15.80%	-7.90%	30.00%	-20.09%	-24.35%	-11.82%	-	-
Horiz. %	53.75%	63.83%	69.31%	53.31%	66.71%	88.18%	100.00%	-
ROE	4.58%	5.01%	6.16%	3.72%	4.74%	5.98%	6.57%	-
YoY %	-8.58%	-18.67%	65.59%	-21.52%	-20.74%	-8.98%	-	-
Horiz. %	69.71%	76.26%	93.76%	56.62%	72.15%	91.02%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	211.89	201.42	171.98	154.19	132.25	123.30	120.14	45.82%
YoY %	5.20%	17.12%	11.54%	16.59%	7.26%	2.63%	-	-
Horiz. %	176.37%	167.65%	143.15%	128.34%	110.08%	102.63%	100.00%	-
EPS	5.22	5.81	6.96	4.16	5.21	6.69	7.30	-19.98%
YoY %	-10.15%	-16.52%	67.31%	-20.15%	-22.12%	-8.36%	-	-
Horiz. %	71.51%	79.59%	95.34%	56.99%	71.37%	91.64%	100.00%	-
DPS	2.80	3.73	5.60	0.00	3.10	4.13	6.20	-41.05%
YoY %	-24.93%	-33.39%	0.00%	0.00%	-24.94%	-33.39%	-	-
Horiz. %	45.16%	60.16%	90.32%	0.00%	50.00%	66.61%	100.00%	-
NAPS	1.14	1.16	1.13	1.12	1.10	1.12	1.11	1.78%
YoY %	-1.72%	2.65%	0.89%	1.82%	-1.79%	0.90%	-	-
Horiz. %	102.70%	104.50%	101.80%	100.90%	99.10%	100.90%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 5,000,000
RPS	207.10	196.86	168.09	150.70	129.26	120.52	117.42	45.82%
YoY %	5.20%	17.12%	11.54%	16.59%	7.25%	2.64%	-	-
Horiz. %	176.38%	167.65%	143.15%	128.34%	110.08%	102.64%	100.00%	-
EPS	5.10	5.68	6.80	4.07	5.09	6.54	7.13	-19.97%
YoY %	-10.21%	-16.47%	67.08%	-20.04%	-22.17%	-8.27%	-	-
Horiz. %	71.53%	79.66%	95.37%	57.08%	71.39%	91.73%	100.00%	-
DPS	2.74	3.65	5.47	0.00	3.03	4.04	6.06	-41.00%
YoY %	-24.93%	-33.27%	0.00%	0.00%	-25.00%	-33.33%	-	-
Horiz. %	45.21%	60.23%	90.26%	0.00%	50.00%	66.67%	100.00%	-
NAPS	1.1142	1.1338	1.1045	1.0947	1.0751	1.0947	1.0849	1.78%
YoY %	-1.73%	2.65%	0.90%	1.82%	-1.79%	0.90%	-	-
Horiz. %	102.70%	104.51%	101.81%	100.90%	99.10%	100.90%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	0.65	0.615	0.63	0.60	0.72	0.815	0.815	-
P/RPS	0.31	0.31	0.37	0.39	0.54	0.66	0.68	-40.68%
YoY %	0.00%	-16.22%	-5.13%	-27.78%	-18.18%	-2.94%	-	-
Horiz. %	45.59%	45.59%	54.41%	57.35%	79.41%	97.06%	100.00%	-
P/EPS	12.46	10.57	9.05	14.41	13.82	12.18	11.18	7.47%
YoY %	17.88%	16.80%	-37.20%	4.27%	13.46%	8.94%	-	-
Horiz. %	111.45%	94.54%	80.95%	128.89%	123.61%	108.94%	100.00%	-
EY	8.03	9.46	11.04	6.94	7.23	8.21	8.95	-6.95%
YoY %	-15.12%	-14.31%	59.08%	-4.01%	-11.94%	-8.27%	-	-
Horiz. %	89.72%	105.70%	123.35%	77.54%	80.78%	91.73%	100.00%	-
DY	4.31	6.07	8.89	0.00	4.31	5.07	7.61	-31.47%
YoY %	-29.00%	-31.72%	0.00%	0.00%	-14.99%	-33.38%	-	-
Horiz. %	56.64%	79.76%	116.82%	0.00%	56.64%	66.62%	100.00%	-
P/NAPS	0.57	0.53	0.56	0.54	0.65	0.73	0.73	-15.16%
YoY %	7.55%	-5.36%	3.70%	-16.92%	-10.96%	0.00%	-	-
Horiz. %	78.08%	72.60%	76.71%	73.97%	89.04%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	23/02/23	29/11/22	23/08/22	24/05/22	23/02/22	26/11/21	20/08/21	-
Price	0.69	0.645	0.655	0.625	0.705	0.755	0.83	-
P/RPS	0.33	0.32	0.38	0.41	0.53	0.61	0.69	-38.76%
YoY %	3.12%	-15.79%	-7.32%	-22.64%	-13.11%	-11.59%	-	-
Horiz. %	47.83%	46.38%	55.07%	59.42%	76.81%	88.41%	100.00%	-
P/EPS	13.22	11.09	9.41	15.01	13.54	11.28	11.38	10.47%
YoY %	19.21%	17.85%	-37.31%	10.86%	20.04%	-0.88%	-	-
Horiz. %	116.17%	97.45%	82.69%	131.90%	118.98%	99.12%	100.00%	-
EY	7.56	9.02	10.62	6.66	7.39	8.87	8.79	-9.53%
YoY %	-16.19%	-15.07%	59.46%	-9.88%	-16.69%	0.91%	-	-
Horiz. %	86.01%	102.62%	120.82%	75.77%	84.07%	100.91%	100.00%	-
DY	4.06	5.79	8.55	0.00	4.40	5.47	7.47	-33.32%
YoY %	-29.88%	-32.28%	0.00%	0.00%	-19.56%	-26.77%	-	-
Horiz. %	54.35%	77.51%	114.46%	0.00%	58.90%	73.23%	100.00%	-
P/NAPS	0.61	0.56	0.58	0.56	0.64	0.67	0.75	-12.83%
YoY %	8.93%	-3.45%	3.57%	-12.50%	-4.48%	-10.67%	-	-
Horiz. %	81.33%	74.67%	77.33%	74.67%	85.33%	89.33%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 07 May 2024

MQ Trader

MQ Trading Signals

2024-05-08 12:30:00

EMA 5

10 Mins

BUY

2024-05-08 12:05:00

EMA 5

5 Mins

BUY

2024-05-08 10:20:00

EMA 5

10 Mins

SELL

2024-05-08 10:10:00

EMA 5

5 Mins

SELL

2024-05-08 09:55:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

390

MPI

MALAYSIAN PACIFIC INDUSTRIES

367

HLIND

HONG LEONG INDUSTRIES BHD

364

MYEG

MY E.G. SERVICES BHD

360

PTRANS

PERAK TRANSIT BERHAD

357

CAPITALA

CAPITAL A BERHAD

308

DNEX

DAGANG NEXCHANGE BERHAD

281

RANHILL

RANHILL UTILITIES BERHAD

273

PBBANK

PUBLIC BANK BHD

257

Daily Stocks

BCMALL

0.02

+0.01

518,364,300

HSI-CXG

0.155

-0.01

275,222,200

INIX-OR

0.02

0.00

141,839,900

MYEG

0.975

+0.055

138,828,000

HSI-HUT

0.22

+0.01

133,116,400

0.115

+0.005

93,828,000

TECHNAX

0.01

0.00

85,111,400

CLASSITA

0.04

-0.005

79,064,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

F&N

32.52

+0.32

122,100

LPI

12.30

+0.22

38,800

BURSA

7.94

+0.17

2,368,500

AYER

7.18

+0.17

4,200

YTLPOWR

5.03

+0.15

12,126,000

XIAOMI-C30

0.255

+0.135

28,500

SIMEPLT

4.60

+0.12

3,444,400

LAGENDA

1.65

+0.10

1,766,100

SCIENTX

4.38

+0.10

1,075,100

NESTLE

128.40

+0.10

23,400

More gainer Stocks

DLADY

33.68

-0.62

19,200

AJI

19.04

-0.50

330,100

PCHEM-C95

0.095

-0.245

19,000

IDEAL

3.40

-0.24

1,400

KUAISHO-C17

0.08

-0.12

58,800

HEIM

23.60

-0.12

27,800

ARKA

1.92

-0.12

19,400

HARISON

9.32

-0.11

9,700

TENAGA

12.38

-0.10

1,807,100

PARAGON

3.47

-0.10

76,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More