[MALAKOF] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock

[MALAKOF] MALAKOFF CORPORATION BERHAD

Announcement Date

22-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- 8.93%

YoY- -11.46%

Quarter Report

MALAKOF's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	6,463,084	6,276,763	7,422,272	7,348,230	7,130,440	6,098,420	5,301,987	3.35%
YoY %	2.97%	-15.43%	1.01%	3.05%	16.92%	15.02%	-	-
Horiz. %	121.90%	118.39%	139.99%	138.59%	134.49%	115.02%	100.00%	-
PBT	469,567	444,599	530,904	559,173	588,526	637,541	701,191	-6.45%
YoY %	5.62%	-16.26%	-5.06%	-4.99%	-7.69%	-9.08%	-	-
Horiz. %	66.97%	63.41%	75.71%	79.75%	83.93%	90.92%	100.00%	-
Tax	-170,352	-114,530	-156,218	-235,693	-211,588	-231,499	-206,144	-3.12%
YoY %	-48.74%	26.69%	33.72%	-11.39%	8.60%	-12.30%	-	-
Horiz. %	82.64%	55.56%	75.78%	114.33%	102.64%	112.30%	100.00%	-
NP	299,215	330,069	374,686	323,480	376,938	406,042	495,047	-8.04%
YoY %	-9.35%	-11.91%	15.83%	-14.18%	-7.17%	-17.98%	-	-
Horiz. %	60.44%	66.67%	75.69%	65.34%	76.14%	82.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	254,547	286,581	320,153	274,433	309,951	355,463	452,385	-9.13%
YoY %	-11.18%	-10.49%	16.66%	-11.46%	-12.80%	-21.42%	-	-
Horiz. %	56.27%	63.35%	70.77%	60.66%	68.51%	78.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.28%	25.76%	29.42%	42.15%	35.95%	36.31%	29.40%	-
YoY %	40.84%	-12.44%	-30.20%	17.25%	-0.99%	23.50%	-	-
Horiz. %	123.40%	87.62%	100.07%	143.37%	122.28%	123.50%	100.00%	-
Total Cost	6,163,869	5,946,694	7,047,586	7,024,750	6,753,502	5,692,378	4,806,940	4.22%
YoY %	3.65%	-15.62%	0.33%	4.02%	18.64%	18.42%	-	-
Horiz. %	128.23%	123.71%	146.61%	146.14%	140.49%	118.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,375,700	5,326,830	5,473,440	5,657,194	5,899,999	5,899,999	5,749,999	-1.11%
YoY %	0.92%	-2.68%	-3.25%	-4.12%	0.00%	2.61%	-	-
Horiz. %	93.49%	92.64%	95.19%	98.39%	102.61%	102.61%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Dividend
Div	151,496	136,835	320,098	275,480	309,999	350,000	350,000	-13.01%
YoY %	10.71%	-57.25%	16.20%	-11.14%	-11.43%	0.00%	-	-
Horiz. %	43.28%	39.10%	91.46%	78.71%	88.57%	100.00%	100.00%	-
Div Payout %	59.52%	47.75%	99.98%	100.38%	100.02%	98.46%	77.37%	-
YoY %	24.65%	-52.24%	-0.40%	0.36%	1.58%	27.26%	-	-
Horiz. %	76.93%	61.72%	129.22%	129.74%	129.27%	127.26%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Equity
Net Worth	5,375,700	5,326,830	5,473,440	5,657,194	5,899,999	5,899,999	5,749,999	-1.11%
YoY %	0.92%	-2.68%	-3.25%	-4.12%	0.00%	2.61%	-	-
Horiz. %	93.49%	92.64%	95.19%	98.39%	102.61%	102.61%	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%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Ratio Analysis
NP Margin	4.63%	5.26%	5.05%	4.40%	5.29%	6.66%	9.34%	-
YoY %	-11.98%	4.16%	14.77%	-16.82%	-20.57%	-28.69%	-	-
Horiz. %	49.57%	56.32%	54.07%	47.11%	56.64%	71.31%	100.00%	-
ROE	4.74%	5.38%	5.85%	4.85%	5.25%	6.02%	7.87%	-
YoY %	-11.90%	-8.03%	20.62%	-7.62%	-12.79%	-23.51%	-	-
Horiz. %	60.23%	68.36%	74.33%	61.63%	66.71%	76.49%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Per Share
RPS	132.25	128.44	151.88	149.38	142.61	121.97	106.04	3.74%
YoY %	2.97%	-15.43%	1.67%	4.75%	16.92%	15.02%	-	-
Horiz. %	124.72%	121.12%	143.23%	140.87%	134.49%	115.02%	100.00%	-
EPS	5.21	5.86	6.55	5.64	6.20	7.11	9.98	-10.25%
YoY %	-11.09%	-10.53%	16.13%	-9.03%	-12.80%	-28.76%	-	-
Horiz. %	52.20%	58.72%	65.63%	56.51%	62.12%	71.24%	100.00%	-
DPS	3.10	2.80	6.55	5.60	6.20	7.00	7.00	-12.68%
YoY %	10.71%	-57.25%	16.96%	-9.68%	-11.43%	0.00%	-	-
Horiz. %	44.29%	40.00%	93.57%	80.00%	88.57%	100.00%	100.00%	-
NAPS	1.10	1.09	1.12	1.15	1.18	1.18	1.15	-0.73%
YoY %	0.92%	-2.68%	-2.61%	-2.54%	0.00%	2.61%	-	-
Horiz. %	95.65%	94.78%	97.39%	100.00%	102.61%	102.61%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 5,000,000
RPS	129.26	125.54	148.45	146.96	142.61	121.97	106.04	3.35%
YoY %	2.96%	-15.43%	1.01%	3.05%	16.92%	15.02%	-	-
Horiz. %	121.90%	118.39%	139.99%	138.59%	134.49%	115.02%	100.00%	-
EPS	5.09	5.73	6.40	5.49	6.20	7.11	9.98	-10.60%
YoY %	-11.17%	-10.47%	16.58%	-11.45%	-12.80%	-28.76%	-	-
Horiz. %	51.00%	57.41%	64.13%	55.01%	62.12%	71.24%	100.00%	-
DPS	3.03	2.74	6.40	5.51	6.20	7.00	7.00	-13.01%
YoY %	10.58%	-57.19%	16.15%	-11.13%	-11.43%	0.00%	-	-
Horiz. %	43.29%	39.14%	91.43%	78.71%	88.57%	100.00%	100.00%	-
NAPS	1.0751	1.0654	1.0947	1.1314	1.18	1.18	1.15	-1.11%
YoY %	0.91%	-2.68%	-3.24%	-4.12%	0.00%	2.61%	-	-
Horiz. %	93.49%	92.64%	95.19%	98.38%	102.61%	102.61%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	-
Price	0.72	0.895	0.87	0.80	0.98	1.37	1.60	-
P/RPS	0.54	0.70	0.57	0.54	0.69	1.12	1.51	-15.73%
YoY %	-22.86%	22.81%	5.56%	-21.74%	-38.39%	-25.83%	-	-
Horiz. %	35.76%	46.36%	37.75%	35.76%	45.70%	74.17%	100.00%	-
P/EPS	13.82	15.26	13.28	14.34	15.81	19.27	17.68	-4.01%
YoY %	-9.44%	14.91%	-7.39%	-9.30%	-17.96%	8.99%	-	-
Horiz. %	78.17%	86.31%	75.11%	81.11%	89.42%	108.99%	100.00%	-
EY	7.23	6.55	7.53	6.97	6.33	5.19	5.65	4.19%
YoY %	10.38%	-13.01%	8.03%	10.11%	21.97%	-8.14%	-	-
Horiz. %	127.96%	115.93%	133.27%	123.36%	112.04%	91.86%	100.00%	-
DY	4.31	3.13	7.53	7.00	6.33	5.11	4.38	-0.26%
YoY %	37.70%	-58.43%	7.57%	10.58%	23.87%	16.67%	-	-
Horiz. %	98.40%	71.46%	171.92%	159.82%	144.52%	116.67%	100.00%	-
P/NAPS	0.65	0.82	0.78	0.70	0.83	1.16	1.39	-11.88%
YoY %	-20.73%	5.13%	11.43%	-15.66%	-28.45%	-16.55%	-	-
Horiz. %	46.76%	58.99%	56.12%	50.36%	59.71%	83.45%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	23/02/22	19/02/21	19/02/20	22/02/19	21/02/18	20/02/17	19/02/16	-
Price	0.705	0.835	0.895	0.875	0.91	1.30	1.59	-
P/RPS	0.53	0.65	0.59	0.59	0.64	1.07	1.50	-15.90%
YoY %	-18.46%	10.17%	0.00%	-7.81%	-40.19%	-28.67%	-	-
Horiz. %	35.33%	43.33%	39.33%	39.33%	42.67%	71.33%	100.00%	-
P/EPS	13.54	14.24	13.66	15.68	14.68	18.29	17.57	-4.24%
YoY %	-4.92%	4.25%	-12.88%	6.81%	-19.74%	4.10%	-	-
Horiz. %	77.06%	81.05%	77.75%	89.24%	83.55%	104.10%	100.00%	-
EY	7.39	7.02	7.32	6.38	6.81	5.47	5.69	4.44%
YoY %	5.27%	-4.10%	14.73%	-6.31%	24.50%	-3.87%	-	-
Horiz. %	129.88%	123.37%	128.65%	112.13%	119.68%	96.13%	100.00%	-
DY	4.40	3.35	7.32	6.40	6.81	5.38	4.40	0.00%
YoY %	31.34%	-54.23%	14.38%	-6.02%	26.58%	22.27%	-	-
Horiz. %	100.00%	76.14%	166.36%	145.45%	154.77%	122.27%	100.00%	-
P/NAPS	0.64	0.77	0.80	0.76	0.77	1.10	1.38	-12.00%
YoY %	-16.88%	-3.75%	5.26%	-1.30%	-30.00%	-20.29%	-	-
Horiz. %	46.38%	55.80%	57.97%	55.07%	55.80%	79.71%	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

New IPO: FEYTECH HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-05-06 16:10:00

OBV

10 Mins

SELL

2024-05-06 16:00:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-05-06 16:00:00

EMA 5

5 Mins

SELL

2024-05-06 16:00:00

OBV

30 Mins

SELL

2024-05-06 15:55:00

EMA 5

5 Mins

BUY

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

312

PTRANS

PERAK TRANSIT BERHAD

309

HLIND

HONG LEONG INDUSTRIES BHD

304

YTLPOWR

YTL POWER INTERNATIONAL BHD

257

MYEG

MY E.G. SERVICES BHD

180

SNS

SNS NETWORK TECHNOLOGY BERHAD

170

YTL

YTL CORPORATION BHD

170

PBBANK

PUBLIC BANK BHD

159

DNEX

DAGANG NEXCHANGE BERHAD

152

Daily Stocks

HSI-CXG

0.17

0.00

275,003,200

SNS

0.465

+0.07

198,675,800

HSI-HUT

0.205

-0.025

186,993,800

ICONIC-WA

0.045

+0.005

130,586,500

INGENIEU

0.115

0.00

123,639,300

SENDAI

0.46

+0.07

90,428,500

ICONIC

0.11

+0.005

87,527,100

DNEX

0.415

+0.015

86,517,900

MYEG

0.92

0.00

70,501,900

SENDAI-WA

0.23

+0.05

59,565,200

More active Stocks

SAM

5.55

+0.39

3,733,500

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

F&N

32.24

+0.24

122,500

CHGP

2.36

+0.20

1,610,400

ALLIANZ

21.38

+0.20

5,000

FRONTKN

4.11

+0.18

6,661,700

PBA

2.14

+0.18

3,988,000

VSTECS

2.70

+0.17

1,995,500

HUMEIND

3.14

+0.16

2,956,000

More gainer Stocks

NESTLE

128.00

-0.30

5,500

AJI

20.06

-0.24

532,600

PETDAG

21.68

-0.18

74,400

LPI

12.20

-0.18

44,400

TAANN

3.95

-0.14

1,009,300

PERTAMA

2.36

-0.13

9,907,100

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

4,957,500

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

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