[MALAKOF] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock

[MALAKOF] MALAKOFF CORPORATION BERHAD

Announcement Date

27-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Mar-2019 [#1]

Profit Trend

QoQ- -75.58%

YoY- 26.65%

Quarter Report

MALAKOF's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Cumulative Result
Revenue	7,422,272	5,681,171	3,822,135	2,007,345	7,348,230	5,460,962	3,548,286	63.34%
YoY %	30.65%	48.64%	90.41%	-72.68%	34.56%	53.90%	-	-
Horiz. %	209.18%	160.11%	107.72%	56.57%	207.09%	153.90%	100.00%	-
PBT	530,904	393,233	254,254	131,442	559,173	402,720	237,325	70.79%
YoY %	35.01%	54.66%	93.43%	-76.49%	38.85%	69.69%	-	-
Horiz. %	223.70%	165.69%	107.13%	55.38%	235.61%	169.69%	100.00%	-
Tax	-156,218	-137,340	-110,380	-51,824	-235,693	-173,287	-106,338	29.13%
YoY %	-13.75%	-24.42%	-112.99%	78.01%	-36.01%	-62.96%	-	-
Horiz. %	146.91%	129.15%	103.80%	48.74%	221.65%	162.96%	100.00%	-
NP	374,686	255,893	143,874	79,618	323,480	229,433	130,987	101.12%
YoY %	46.42%	77.86%	80.71%	-75.39%	40.99%	75.16%	-	-
Horiz. %	286.05%	195.36%	109.84%	60.78%	246.96%	175.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	320,153	213,748	119,254	67,004	274,433	188,950	105,452	109.24%
YoY %	49.78%	79.24%	77.98%	-75.58%	45.24%	79.18%	-	-
Horiz. %	303.60%	202.70%	113.09%	63.54%	260.24%	179.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.42%	34.93%	43.41%	39.43%	42.15%	43.03%	44.81%	-
YoY %	-15.77%	-19.53%	10.09%	-6.45%	-2.05%	-3.97%	-	-
Horiz. %	65.65%	77.95%	96.88%	87.99%	94.06%	96.03%	100.00%	-
Total Cost	7,047,586	5,425,278	3,678,261	1,927,727	7,024,750	5,231,529	3,417,299	61.80%
YoY %	29.90%	47.50%	90.81%	-72.56%	34.28%	53.09%	-	-
Horiz. %	206.23%	158.76%	107.64%	56.41%	205.56%	153.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,473,440	5,522,309	5,474,000	5,621,084	5,657,194	5,751,134	5,724,135	-2.93%
YoY %	-0.88%	0.88%	-2.62%	-0.64%	-1.63%	0.47%	-	-
Horiz. %	95.62%	96.47%	95.63%	98.20%	98.83%	100.47%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	320,098	119,242	119,255	-	275,480	103,225	103,626	111.66%
YoY %	168.44%	-0.01%	0.00%	-	166.87%	-0.39%	-	-
Horiz. %	308.90%	115.07%	115.08%	-	265.84%	99.61%	100.00%	-
Div Payout %	99.98%	55.79%	100.00%	-	100.38%	54.63%	98.27%	-
YoY %	79.21%	-44.21%	0.00%	-	83.75%	-44.41%	-	-
Horiz. %	101.74%	56.77%	101.76%	-	102.15%	55.59%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	5,473,440	5,522,309	5,474,000	5,621,084	5,657,194	5,751,134	5,724,135	-2.93%
YoY %	-0.88%	0.88%	-2.62%	-0.64%	-1.63%	0.47%	-	-
Horiz. %	95.62%	96.47%	95.63%	98.20%	98.83%	100.47%	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%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	5.05%	4.50%	3.76%	3.97%	4.40%	4.20%	3.69%	-
YoY %	12.22%	19.68%	-5.29%	-9.77%	4.76%	13.82%	-	-
Horiz. %	136.86%	121.95%	101.90%	107.59%	119.24%	113.82%	100.00%	-
ROE	5.85%	3.87%	2.18%	1.19%	4.85%	3.29%	1.84%	-
YoY %	51.16%	77.52%	83.19%	-75.46%	47.42%	78.80%	-	-
Horiz. %	317.93%	210.33%	118.48%	64.67%	263.59%	178.80%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	151.88	116.25	78.20	41.07	149.38	111.10	71.91	64.39%
YoY %	30.65%	48.66%	90.41%	-72.51%	34.46%	54.50%	-	-
Horiz. %	211.21%	161.66%	108.75%	57.11%	207.73%	154.50%	100.00%	-
EPS	6.55	4.37	2.44	1.37	5.64	3.82	2.13	111.03%
YoY %	49.89%	79.10%	78.10%	-75.71%	47.64%	79.34%	-	-
Horiz. %	307.51%	205.16%	114.55%	64.32%	264.79%	179.34%	100.00%	-
DPS	6.55	2.44	2.44	0.00	5.60	2.10	2.10	113.03%
YoY %	168.44%	0.00%	0.00%	0.00%	166.67%	0.00%	-	-
Horiz. %	311.90%	116.19%	116.19%	0.00%	266.67%	100.00%	100.00%	-
NAPS	1.12	1.13	1.12	1.15	1.15	1.17	1.16	-2.30%
YoY %	-0.88%	0.89%	-2.61%	0.00%	-1.71%	0.86%	-	-
Horiz. %	96.55%	97.41%	96.55%	99.14%	99.14%	100.86%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 5,000,000
RPS	148.45	113.62	76.44	40.15	146.96	109.22	70.97	63.33%
YoY %	30.65%	48.64%	90.39%	-72.68%	34.55%	53.90%	-	-
Horiz. %	209.17%	160.10%	107.71%	56.57%	207.07%	153.90%	100.00%	-
EPS	6.40	4.27	2.39	1.34	5.49	3.78	2.11	109.11%
YoY %	49.88%	78.66%	78.36%	-75.59%	45.24%	79.15%	-	-
Horiz. %	303.32%	202.37%	113.27%	63.51%	260.19%	179.15%	100.00%	-
DPS	6.40	2.38	2.39	0.00	5.51	2.06	2.07	111.79%
YoY %	168.91%	-0.42%	0.00%	0.00%	167.48%	-0.48%	-	-
Horiz. %	309.18%	114.98%	115.46%	0.00%	266.18%	99.52%	100.00%	-
NAPS	1.0947	1.1045	1.0948	1.1242	1.1314	1.1502	1.1448	-2.93%
YoY %	-0.89%	0.89%	-2.62%	-0.64%	-1.63%	0.47%	-	-
Horiz. %	95.62%	96.48%	95.63%	98.20%	98.83%	100.47%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	0.87	0.86	0.855	0.91	0.80	0.875	0.825	-
P/RPS	0.57	0.74	1.09	2.22	0.54	0.79	1.15	-37.28%
YoY %	-22.97%	-32.11%	-50.90%	311.11%	-31.65%	-31.30%	-	-
Horiz. %	49.57%	64.35%	94.78%	193.04%	46.96%	68.70%	100.00%	-
P/EPS	13.28	19.66	35.04	66.38	14.34	22.76	38.61	-50.81%
YoY %	-32.45%	-43.89%	-47.21%	362.90%	-36.99%	-41.05%	-	-
Horiz. %	34.40%	50.92%	90.75%	171.92%	37.14%	58.95%	100.00%	-
EY	7.53	5.09	2.85	1.51	6.97	4.39	2.59	103.30%
YoY %	47.94%	78.60%	88.74%	-78.34%	58.77%	69.50%	-	-
Horiz. %	290.73%	196.53%	110.04%	58.30%	269.11%	169.50%	100.00%	-
DY	7.53	2.84	2.85	0.00	7.00	2.40	2.55	105.42%
YoY %	165.14%	-0.35%	0.00%	0.00%	191.67%	-5.88%	-	-
Horiz. %	295.29%	111.37%	111.76%	0.00%	274.51%	94.12%	100.00%	-
P/NAPS	0.78	0.76	0.76	0.79	0.70	0.75	0.71	6.45%
YoY %	2.63%	0.00%	-3.80%	12.86%	-6.67%	5.63%	-	-
Horiz. %	109.86%	107.04%	107.04%	111.27%	98.59%	105.63%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	19/02/20	20/11/19	23/08/19	27/05/19	22/02/19	23/11/18	23/08/18	-
Price	0.895	0.885	0.88	0.80	0.875	0.87	1.03	-
P/RPS	0.59	0.76	1.13	1.95	0.59	0.78	1.43	-44.48%
YoY %	-22.37%	-32.74%	-42.05%	230.51%	-24.36%	-45.45%	-	-
Horiz. %	41.26%	53.15%	79.02%	136.36%	41.26%	54.55%	100.00%	-
P/EPS	13.66	20.23	36.07	58.36	15.68	22.63	48.20	-56.75%
YoY %	-32.48%	-43.91%	-38.19%	272.19%	-30.71%	-53.05%	-	-
Horiz. %	28.34%	41.97%	74.83%	121.08%	32.53%	46.95%	100.00%	-
EY	7.32	4.94	2.77	1.71	6.38	4.42	2.07	131.57%
YoY %	48.18%	78.34%	61.99%	-73.20%	44.34%	113.53%	-	-
Horiz. %	353.62%	238.65%	133.82%	82.61%	308.21%	213.53%	100.00%	-
DY	7.32	2.76	2.77	0.00	6.40	2.41	2.04	133.83%
YoY %	165.22%	-0.36%	0.00%	0.00%	165.56%	18.14%	-	-
Horiz. %	358.82%	135.29%	135.78%	0.00%	313.73%	118.14%	100.00%	-
P/NAPS	0.80	0.78	0.79	0.70	0.76	0.74	0.89	-6.84%
YoY %	2.56%	-1.27%	12.86%	-7.89%	2.70%	-16.85%	-	-
Horiz. %	89.89%	87.64%	88.76%	78.65%	85.39%	83.15%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:55:00

EMA 5

5 Mins

BUY

2024-05-17 16:00:00

EMA 5

Hourly

SELL

2024-05-17 16:00:00

EMA 5

30 Mins

SELL

2024-05-17 15:10:00

EMA 5

10 Mins

SELL

2024-05-17 14:55:00

EMA 5

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

406

PTRANS

PERAK TRANSIT BERHAD

368

HLIND

HONG LEONG INDUSTRIES BHD

343

YTLPOWR

YTL POWER INTERNATIONAL BHD

229

MBSB

MALAYSIA BUILDING SOCIETY BHD

171

GENTING

GENTING BHD

167

DNEX

DAGANG NEXCHANGE BERHAD

157

DSONIC

DATASONIC GROUP BERHAD

152

TOPGLOV

TOP GLOVE CORPORATION BHD

151

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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