[MALAKOF] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock

[MALAKOF] MALAKOFF CORPORATION BERHAD

Announcement Date

20-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- 194.78%

YoY- -8.22%

Quarter Report

MALAKOF's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Cumulative Result
Revenue	4,587,899	4,650,042	4,202,250	2,935,616	3,280,142	3,822,135	3,548,286	4.37%
YoY %	-1.34%	10.66%	43.15%	-10.50%	-14.18%	7.72%	-	-
Horiz. %	129.30%	131.05%	118.43%	82.73%	92.44%	107.72%	100.00%	-
PBT	259,271	-538,176	294,789	286,376	302,727	254,254	237,325	1.48%
YoY %	148.18%	-282.56%	2.94%	-5.40%	19.06%	7.13%	-	-
Horiz. %	109.25%	-226.77%	124.21%	120.67%	127.56%	107.13%	100.00%	-
Tax	-77,827	112,139	-92,585	-82,567	-84,417	-110,380	-106,338	-5.06%
YoY %	-169.40%	221.12%	-12.13%	2.19%	23.52%	-3.80%	-	-
Horiz. %	73.19%	-105.46%	87.07%	77.65%	79.39%	103.80%	100.00%	-
NP	181,444	-426,037	202,204	203,809	218,310	143,874	130,987	5.57%
YoY %	142.59%	-310.70%	-0.79%	-6.64%	51.74%	9.84%	-	-
Horiz. %	138.52%	-325.25%	154.37%	155.59%	166.67%	109.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	132,240	-417,822	170,026	178,178	194,137	119,254	105,452	3.84%
YoY %	131.65%	-345.74%	-4.58%	-8.22%	62.79%	13.09%	-	-
Horiz. %	125.40%	-396.22%	161.24%	168.97%	184.10%	113.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.02%	-	31.41%	28.83%	27.89%	43.41%	44.81%	-
YoY %	0.00%	-	8.95%	3.37%	-35.75%	-3.12%	-	-
Horiz. %	66.99%	-	70.10%	64.34%	62.24%	96.88%	100.00%	-
Total Cost	4,406,455	5,076,079	4,000,046	2,731,807	3,061,832	3,678,261	3,417,299	4.32%
YoY %	-13.19%	26.90%	46.42%	-10.78%	-16.76%	7.64%	-	-
Horiz. %	128.95%	148.54%	117.05%	79.94%	89.60%	107.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,544,910	5,033,609	5,522,309	5,424,570	5,375,700	5,474,000	5,724,135	-3.76%
YoY %	-9.71%	-8.85%	1.80%	0.91%	-1.80%	-4.37%	-	-
Horiz. %	79.40%	87.94%	96.47%	94.77%	93.91%	95.63%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	108,980	73,305	136,835	151,496	136,835	119,255	103,626	0.84%
YoY %	48.67%	-46.43%	-9.68%	10.71%	14.74%	15.08%	-	-
Horiz. %	105.17%	70.74%	132.05%	146.19%	132.05%	115.08%	100.00%	-
Div Payout %	82.41%	0.00%	80.48%	85.03%	70.48%	100.00%	98.27%	-
YoY %	0.00%	0.00%	-5.35%	20.64%	-29.52%	1.76%	-	-
Horiz. %	83.86%	0.00%	81.90%	86.53%	71.72%	101.76%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	4,544,910	5,033,609	5,522,309	5,424,570	5,375,700	5,474,000	5,724,135	-3.76%
YoY %	-9.71%	-8.85%	1.80%	0.91%	-1.80%	-4.37%	-	-
Horiz. %	79.40%	87.94%	96.47%	94.77%	93.91%	95.63%	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%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	3.95%	-9.16%	4.81%	6.94%	6.66%	3.76%	3.69%	-
YoY %	143.12%	-290.44%	-30.69%	4.20%	77.13%	1.90%	-	-
Horiz. %	107.05%	-248.24%	130.35%	188.08%	180.49%	101.90%	100.00%	-
ROE	2.91%	-8.30%	3.08%	3.28%	3.61%	2.18%	1.84%	-
YoY %	135.06%	-369.48%	-6.10%	-9.14%	65.60%	18.48%	-	-
Horiz. %	158.15%	-451.09%	167.39%	178.26%	196.20%	118.48%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	93.88	95.15	85.99	60.07	67.12	78.20	71.91	4.53%
YoY %	-1.33%	10.65%	43.15%	-10.50%	-14.17%	8.75%	-	-
Horiz. %	130.55%	132.32%	119.58%	83.53%	93.34%	108.75%	100.00%	-
EPS	2.71	-8.55	3.48	3.65	3.97	2.44	2.13	4.09%
YoY %	131.70%	-345.69%	-4.66%	-8.06%	62.70%	14.55%	-	-
Horiz. %	127.23%	-401.41%	163.38%	171.36%	186.38%	114.55%	100.00%	-
DPS	2.23	1.50	2.80	3.10	2.80	2.44	2.10	1.00%
YoY %	48.67%	-46.43%	-9.68%	10.71%	14.75%	16.19%	-	-
Horiz. %	106.19%	71.43%	133.33%	147.62%	133.33%	116.19%	100.00%	-
NAPS	0.93	1.03	1.13	1.11	1.10	1.12	1.16	-3.61%
YoY %	-9.71%	-8.85%	1.80%	0.91%	-1.79%	-3.45%	-	-
Horiz. %	80.17%	88.79%	97.41%	95.69%	94.83%	96.55%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 5,000,000
RPS	91.76	93.00	84.05	58.71	65.60	76.44	70.97	4.37%
YoY %	-1.33%	10.65%	43.16%	-10.50%	-14.18%	7.71%	-	-
Horiz. %	129.29%	131.04%	118.43%	82.73%	92.43%	107.71%	100.00%	-
EPS	2.64	-8.36	3.40	3.56	3.88	2.39	2.11	3.80%
YoY %	131.58%	-345.88%	-4.49%	-8.25%	62.34%	13.27%	-	-
Horiz. %	125.12%	-396.21%	161.14%	168.72%	183.89%	113.27%	100.00%	-
DPS	2.18	1.47	2.74	3.03	2.74	2.39	2.07	0.86%
YoY %	48.30%	-46.35%	-9.57%	10.58%	14.64%	15.46%	-	-
Horiz. %	105.31%	71.01%	132.37%	146.38%	132.37%	115.46%	100.00%	-
NAPS	0.909	1.0067	1.1045	1.0849	1.0751	1.0948	1.1448	-3.76%
YoY %	-9.70%	-8.85%	1.81%	0.91%	-1.80%	-4.37%	-	-
Horiz. %	79.40%	87.94%	96.48%	94.77%	93.91%	95.63%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.765	0.58	0.63	0.815	0.91	0.855	0.825	-
P/RPS	0.81	0.61	0.73	1.36	1.36	1.09	1.15	-5.66%
YoY %	32.79%	-16.44%	-46.32%	0.00%	24.77%	-5.22%	-	-
Horiz. %	70.43%	53.04%	63.48%	118.26%	118.26%	94.78%	100.00%	-
P/EPS	28.27	-6.78	18.11	22.35	22.91	35.04	38.61	-5.05%
YoY %	516.96%	-137.44%	-18.97%	-2.44%	-34.62%	-9.25%	-	-
Horiz. %	73.22%	-17.56%	46.90%	57.89%	59.34%	90.75%	100.00%	-
EY	3.54	-14.74	5.52	4.47	4.37	2.85	2.59	5.34%
YoY %	124.02%	-367.03%	23.49%	2.29%	53.33%	10.04%	-	-
Horiz. %	136.68%	-569.11%	213.13%	172.59%	168.73%	110.04%	100.00%	-
DY	2.92	2.59	4.44	3.80	3.08	2.85	2.55	2.28%
YoY %	12.74%	-41.67%	16.84%	23.38%	8.07%	11.76%	-	-
Horiz. %	114.51%	101.57%	174.12%	149.02%	120.78%	111.76%	100.00%	-
P/NAPS	0.82	0.56	0.56	0.73	0.83	0.76	0.71	2.42%
YoY %	46.43%	0.00%	-23.29%	-12.05%	9.21%	7.04%	-	-
Horiz. %	115.49%	78.87%	78.87%	102.82%	116.90%	107.04%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	28/08/24	28/08/23	23/08/22	20/08/21	18/08/20	23/08/19	23/08/18	-
Price	0.84	0.64	0.655	0.83	0.955	0.88	1.03	-
P/RPS	0.89	0.67	0.76	1.38	1.42	1.13	1.43	-7.59%
YoY %	32.84%	-11.84%	-44.93%	-2.82%	25.66%	-20.98%	-	-
Horiz. %	62.24%	46.85%	53.15%	96.50%	99.30%	79.02%	100.00%	-
P/EPS	31.04	-7.49	18.83	22.76	24.04	36.07	48.20	-7.06%
YoY %	514.42%	-139.78%	-17.27%	-5.32%	-33.35%	-25.17%	-	-
Horiz. %	64.40%	-15.54%	39.07%	47.22%	49.88%	74.83%	100.00%	-
EY	3.22	-13.36	5.31	4.39	4.16	2.77	2.07	7.63%
YoY %	124.10%	-351.60%	20.96%	5.53%	50.18%	33.82%	-	-
Horiz. %	155.56%	-645.41%	256.52%	212.08%	200.97%	133.82%	100.00%	-
DY	2.65	2.34	4.27	3.73	2.93	2.77	2.04	4.45%
YoY %	13.25%	-45.20%	14.48%	27.30%	5.78%	35.78%	-	-
Horiz. %	129.90%	114.71%	209.31%	182.84%	143.63%	135.78%	100.00%	-
P/NAPS	0.90	0.62	0.58	0.75	0.87	0.79	0.89	0.18%
YoY %	45.16%	6.90%	-22.67%	-13.79%	10.13%	-11.24%	-	-
Horiz. %	101.12%	69.66%	65.17%	84.27%	97.75%	88.76%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos