[MALAKOF] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[MALAKOF] MALAKOFF CORPORATION BERHAD

Announcement Date

23-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -19.21%

YoY- -37.94%

Quarter Report

MALAKOF's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	5,932,237	6,880,279	7,622,079	7,163,092	6,743,463	5,530,194	5,532,625	1.16%
YoY %	-13.78%	-9.73%	6.41%	6.22%	21.94%	-0.04%	-	-
Horiz. %	107.22%	124.36%	137.77%	129.47%	121.89%	99.96%	100.00%	-
PBT	428,248	579,377	576,102	498,110	666,628	666,775	709,798	-8.06%
YoY %	-26.08%	0.57%	15.66%	-25.28%	-0.02%	-6.06%	-	-
Horiz. %	60.33%	81.63%	81.16%	70.18%	93.92%	93.94%	100.00%	-
Tax	-112,680	-130,255	-239,735	-222,449	-270,937	-147,806	-230,168	-11.21%
YoY %	13.49%	45.67%	-7.77%	17.90%	-83.31%	35.78%	-	-
Horiz. %	48.96%	56.59%	104.16%	96.65%	117.71%	64.22%	100.00%	-
NP	315,568	449,122	336,367	275,661	395,691	518,969	479,630	-6.73%
YoY %	-29.74%	33.52%	22.02%	-30.33%	-23.75%	8.20%	-	-
Horiz. %	65.79%	93.64%	70.13%	57.47%	82.50%	108.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	270,622	395,036	288,235	213,351	343,789	475,913	411,022	-6.72%
YoY %	-31.49%	37.05%	35.10%	-37.94%	-27.76%	15.79%	-	-
Horiz. %	65.84%	96.11%	70.13%	51.91%	83.64%	115.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.31%	22.48%	41.61%	44.66%	40.64%	22.17%	32.43%	-
YoY %	17.04%	-45.97%	-6.83%	9.89%	83.31%	-31.64%	-	-
Horiz. %	81.13%	69.32%	128.31%	137.71%	125.32%	68.36%	100.00%	-
Total Cost	5,616,669	6,431,157	7,285,712	6,887,431	6,347,772	5,011,225	5,052,995	1.77%
YoY %	-12.66%	-11.73%	5.78%	8.50%	26.67%	-0.83%	-	-
Horiz. %	111.16%	127.27%	144.19%	136.30%	125.62%	99.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,424,570	5,375,700	5,474,000	5,724,135	5,899,999	5,799,999	5,222,997	0.63%
YoY %	0.91%	-1.80%	-4.37%	-2.98%	1.72%	11.05%	-	-
Horiz. %	103.86%	102.92%	104.81%	109.59%	112.96%	111.05%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	151,496	337,691	291,430	288,626	300,000	375,000	179,037	-2.74%
YoY %	-55.14%	15.87%	0.97%	-3.79%	-20.00%	109.45%	-	-
Horiz. %	84.62%	188.62%	162.78%	161.21%	167.56%	209.45%	100.00%	-
Div Payout %	55.98%	85.48%	101.11%	135.28%	87.26%	78.80%	43.56%	-
YoY %	-34.51%	-15.46%	-25.26%	55.03%	10.74%	80.90%	-	-
Horiz. %	128.51%	196.24%	232.12%	310.56%	200.32%	180.90%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	5,424,570	5,375,700	5,474,000	5,724,135	5,899,999	5,799,999	5,222,997	0.63%
YoY %	0.91%	-1.80%	-4.37%	-2.98%	1.72%	11.05%	-	-
Horiz. %	103.86%	102.92%	104.81%	109.59%	112.96%	111.05%	100.00%	-
NOSH	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	5,000,000	4,541,736	1.61%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	10.09%	-	-
Horiz. %	110.09%	110.09%	110.09%	110.09%	110.09%	110.09%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	5.32%	6.53%	4.41%	3.85%	5.87%	9.38%	8.67%	-
YoY %	-18.53%	48.07%	14.55%	-34.41%	-37.42%	8.19%	-	-
Horiz. %	61.36%	75.32%	50.87%	44.41%	67.70%	108.19%	100.00%	-
ROE	4.99%	7.35%	5.27%	3.73%	5.83%	8.21%	7.87%	-
YoY %	-32.11%	39.47%	41.29%	-36.02%	-28.99%	4.32%	-	-
Horiz. %	63.41%	93.39%	66.96%	47.40%	74.08%	104.32%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	121.39	140.79	155.95	145.16	134.87	110.60	121.82	-0.05%
YoY %	-13.78%	-9.72%	7.43%	7.63%	21.94%	-9.21%	-	-
Horiz. %	99.65%	115.57%	128.02%	119.16%	110.71%	90.79%	100.00%	-
EPS	5.54	8.08	5.90	4.32	6.88	9.52	9.05	-7.84%
YoY %	-31.44%	36.95%	36.57%	-37.21%	-27.73%	5.19%	-	-
Horiz. %	61.22%	89.28%	65.19%	47.73%	76.02%	105.19%	100.00%	-
DPS	3.10	6.91	5.94	5.80	6.00	7.50	3.94	-3.91%
YoY %	-55.14%	16.33%	2.41%	-3.33%	-20.00%	90.36%	-	-
Horiz. %	78.68%	175.38%	150.76%	147.21%	152.28%	190.36%	100.00%	-
NAPS	1.11	1.10	1.12	1.16	1.18	1.16	1.15	-0.58%
YoY %	0.91%	-1.79%	-3.45%	-1.69%	1.72%	0.87%	-	-
Horiz. %	96.52%	95.65%	97.39%	100.87%	102.61%	100.87%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 5,000,000
RPS	118.64	137.61	152.44	143.26	134.87	110.60	110.65	1.16%
YoY %	-13.79%	-9.73%	6.41%	6.22%	21.94%	-0.05%	-	-
Horiz. %	107.22%	124.37%	137.77%	129.47%	121.89%	99.95%	100.00%	-
EPS	5.41	7.90	5.76	4.27	6.88	9.52	8.22	-6.72%
YoY %	-31.52%	37.15%	34.89%	-37.94%	-27.73%	15.82%	-	-
Horiz. %	65.82%	96.11%	70.07%	51.95%	83.70%	115.82%	100.00%	-
DPS	3.03	6.75	5.83	5.77	6.00	7.50	3.58	-2.73%
YoY %	-55.11%	15.78%	1.04%	-3.83%	-20.00%	109.50%	-	-
Horiz. %	84.64%	188.55%	162.85%	161.17%	167.60%	209.50%	100.00%	-
NAPS	1.0849	1.0751	1.0948	1.1448	1.18	1.16	1.0446	0.63%
YoY %	0.91%	-1.80%	-4.37%	-2.98%	1.72%	11.05%	-	-
Horiz. %	103.86%	102.92%	104.81%	109.59%	112.96%	111.05%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.815	0.91	0.855	0.825	1.06	1.60	1.75	-
P/RPS	0.67	0.65	0.55	0.57	0.79	1.45	1.44	-11.96%
YoY %	3.08%	18.18%	-3.51%	-27.85%	-45.52%	0.69%	-	-
Horiz. %	46.53%	45.14%	38.19%	39.58%	54.86%	100.69%	100.00%	-
P/EPS	14.72	11.26	14.50	19.08	15.42	16.81	19.34	-4.44%
YoY %	30.73%	-22.34%	-24.00%	23.74%	-8.27%	-13.08%	-	-
Horiz. %	76.11%	58.22%	74.97%	98.66%	79.73%	86.92%	100.00%	-
EY	6.79	8.88	6.90	5.24	6.49	5.95	5.17	4.64%
YoY %	-23.54%	28.70%	31.68%	-19.26%	9.08%	15.09%	-	-
Horiz. %	131.33%	171.76%	133.46%	101.35%	125.53%	115.09%	100.00%	-
DY	3.80	7.59	6.95	7.03	5.66	4.69	2.25	9.11%
YoY %	-49.93%	9.21%	-1.14%	24.20%	20.68%	108.44%	-	-
Horiz. %	168.89%	337.33%	308.89%	312.44%	251.56%	208.44%	100.00%	-
P/NAPS	0.73	0.83	0.76	0.71	0.90	1.38	1.52	-11.49%
YoY %	-12.05%	9.21%	7.04%	-21.11%	-34.78%	-9.21%	-	-
Horiz. %	48.03%	54.61%	50.00%	46.71%	59.21%	90.79%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	20/08/21	18/08/20	23/08/19	23/08/18	21/08/17	17/08/16	-	-
Price	0.83	0.955	0.875	1.03	1.02	1.70	0.00	-
P/RPS	0.68	0.68	0.56	0.71	0.76	1.54	0.00	-
YoY %	0.00%	21.43%	-21.13%	-6.58%	-50.65%	0.00%	-	-
Horiz. %	44.16%	44.16%	36.36%	46.10%	49.35%	100.00%	-	-
P/EPS	14.99	11.81	14.84	23.82	14.83	17.86	0.00	-
YoY %	26.93%	-20.42%	-37.70%	60.62%	-16.97%	0.00%	-	-
Horiz. %	83.93%	66.13%	83.09%	133.37%	83.03%	100.00%	-	-
EY	6.67	8.46	6.74	4.20	6.74	5.60	0.00	-
YoY %	-21.16%	25.52%	60.48%	-37.69%	20.36%	0.00%	-	-
Horiz. %	119.11%	151.07%	120.36%	75.00%	120.36%	100.00%	-	-
DY	3.73	7.24	6.79	5.63	5.88	4.41	0.00	-
YoY %	-48.48%	6.63%	20.60%	-4.25%	33.33%	0.00%	-	-
Horiz. %	84.58%	164.17%	153.97%	127.66%	133.33%	100.00%	-	-
P/NAPS	0.75	0.87	0.78	0.89	0.86	1.47	0.00	-
YoY %	-13.79%	11.54%	-12.36%	3.49%	-41.50%	0.00%	-	-
Horiz. %	51.02%	59.18%	53.06%	60.54%	58.50%	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 - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 12:00:00

EMA 5

5 Mins

BUY

2024-05-17 11:50:00

EMA 5

5 Mins

SELL

2024-05-17 11:35:00

EMA 5

5 Mins

BUY

2024-05-17 11:25:00

EMA 5

5 Mins

SELL

2024-05-17 11:00:00

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

TOPGLOV

TOP GLOVE CORPORATION BHD

657

MPI

MALAYSIAN PACIFIC INDUSTRIES

478

HLIND

HONG LEONG INDUSTRIES BHD

461

PTRANS

PERAK TRANSIT BERHAD

405

MBSB

MALAYSIA BUILDING SOCIETY BHD

375

HARTA

HARTALEGA HOLDINGS BHD

372

MYEG

MY E.G. SERVICES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

NOTION

NOTION VTEC BHD

326

Daily Stocks

INGENIEU-WB

0.02

+0.015

635,733,100

HSI-CV8

0.15

0.00

328,548,700

HSI-HUZ

0.195

-0.01

327,775,900

INGENIEU

0.09

+0.015

272,510,500

HSI-HU6

0.065

-0.005

138,037,600

REVENUE

0.22

-0.01

106,912,000

DSONIC

0.53

+0.055

92,500,400

SINKUNG

0.15

+0.005

71,206,900

TOPGLOV

1.22

+0.02

61,578,000

DNEX

0.43

+0.03

56,018,800

More active Stocks

MPI

35.98

+2.48

362,700

ALLIANZ

23.26

+1.18

56,300

ALLIANZ-PA

23.68

+0.78

10,200

HEIM

25.22

+0.46

150,100

PETGAS

18.36

+0.24

79,800

KESM

6.52

+0.22

83,100

TOYOVEN

1.15

+0.215

3,307,600

HUMEIND

3.44

+0.21

1,967,400

DKSH

5.22

+0.21

359,200

GCB

3.59

+0.20

4,808,500

More gainer Stocks

AJI

15.78

-0.34

175,200

PANAMY

19.40

-0.30

36,200

UTDPLT

26.00

-0.20

81,000

CARZO

0.105

-0.195

50,000

SAM

5.71

-0.13

384,400

KLK

22.40

-0.12

170,900

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.41

-0.09

27,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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