[MALAKOF] YoY TTM Result on 30-Jun-2023 [#2]

Stock

[MALAKOF] MALAKOFF CORPORATION BERHAD

Announcement Date

28-Aug-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

30-Jun-2023 [#2]

Profit Trend

QoQ- -340.88%

YoY- -225.58%

Quarter Report

MCB Q2 2023 Announcement.pdf

Latest QR

Upcoming QR

MALAKOF's Result

MALAKOF's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	10,802,942	7,729,718	5,932,237	6,880,279	7,622,079	7,163,092	6,743,463	8.16%
YoY %	39.76%	30.30%	-13.78%	-9.73%	6.41%	6.22%	-	-
Horiz. %	160.20%	114.63%	87.97%	102.03%	113.03%	106.22%	100.00%	-
PBT	-96,194	477,980	428,248	579,377	576,102	498,110	666,628	-
YoY %	-120.13%	11.61%	-26.08%	0.57%	15.66%	-25.28%	-	-
Horiz. %	-14.43%	71.70%	64.24%	86.91%	86.42%	74.72%	100.00%	-
Tax	-146,144	-180,370	-112,680	-130,255	-239,735	-222,449	-270,937	-9.77%
YoY %	18.98%	-60.07%	13.49%	45.67%	-7.77%	17.90%	-	-
Horiz. %	53.94%	66.57%	41.59%	48.08%	88.48%	82.10%	100.00%	-
NP	-242,338	297,610	315,568	449,122	336,367	275,661	395,691	-
YoY %	-181.43%	-5.69%	-29.74%	33.52%	22.02%	-30.33%	-	-
Horiz. %	-61.24%	75.21%	79.75%	113.50%	85.01%	69.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-309,417	246,395	270,622	395,036	288,235	213,351	343,789	-
YoY %	-225.58%	-8.95%	-31.49%	37.05%	35.10%	-37.94%	-	-
Horiz. %	-90.00%	71.67%	78.72%	114.91%	83.84%	62.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	37.74%	26.31%	22.48%	41.61%	44.66%	40.64%	-
YoY %	-	43.44%	17.04%	-45.97%	-6.83%	9.89%	-	-
Horiz. %	-	92.86%	64.74%	55.31%	102.39%	109.89%	100.00%	-
Total Cost	11,045,280	7,432,108	5,616,669	6,431,157	7,285,712	6,887,431	6,347,772	9.66%
YoY %	48.62%	32.32%	-12.66%	-11.73%	5.78%	8.50%	-	-
Horiz. %	174.00%	117.08%	88.48%	101.31%	114.78%	108.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,033,609	5,522,309	5,424,570	5,375,700	5,474,000	5,724,135	5,899,999	-2.61%
YoY %	-8.85%	1.80%	0.91%	-1.80%	-4.37%	-2.98%	-	-
Horiz. %	85.32%	93.60%	91.94%	91.11%	92.78%	97.02%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	73,305	136,835	151,496	337,691	291,430	288,626	300,000	-20.92%
YoY %	-46.43%	-9.68%	-55.14%	15.87%	0.97%	-3.79%	-	-
Horiz. %	24.44%	45.61%	50.50%	112.56%	97.14%	96.21%	100.00%	-
Div Payout %	0.00%	55.54%	55.98%	85.48%	101.11%	135.28%	87.26%	-
YoY %	0.00%	-0.79%	-34.51%	-15.46%	-25.26%	55.03%	-	-
Horiz. %	0.00%	63.65%	64.15%	97.96%	115.87%	155.03%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	5,033,609	5,522,309	5,424,570	5,375,700	5,474,000	5,724,135	5,899,999	-2.61%
YoY %	-8.85%	1.80%	0.91%	-1.80%	-4.37%	-2.98%	-	-
Horiz. %	85.32%	93.60%	91.94%	91.11%	92.78%	97.02%	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%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	-2.24%	3.85%	5.32%	6.53%	4.41%	3.85%	5.87%	-
YoY %	-158.18%	-27.63%	-18.53%	48.07%	14.55%	-34.41%	-	-
Horiz. %	-38.16%	65.59%	90.63%	111.24%	75.13%	65.59%	100.00%	-
ROE	-6.15%	4.46%	4.99%	7.35%	5.27%	3.73%	5.83%	-
YoY %	-237.89%	-10.62%	-32.11%	39.47%	41.29%	-36.02%	-	-
Horiz. %	-105.49%	76.50%	85.59%	126.07%	90.39%	63.98%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	221.05	158.17	121.39	140.79	155.95	145.16	134.87	8.57%
YoY %	39.75%	30.30%	-13.78%	-9.72%	7.43%	7.63%	-	-
Horiz. %	163.90%	117.28%	90.01%	104.39%	115.63%	107.63%	100.00%	-
EPS	-6.33	5.04	5.54	8.08	5.90	4.32	6.88	-
YoY %	-225.60%	-9.03%	-31.44%	36.95%	36.57%	-37.21%	-	-
Horiz. %	-92.01%	73.26%	80.52%	117.44%	85.76%	62.79%	100.00%	-
DPS	1.50	2.80	3.10	6.91	5.94	5.80	6.00	-20.62%
YoY %	-46.43%	-9.68%	-55.14%	16.33%	2.41%	-3.33%	-	-
Horiz. %	25.00%	46.67%	51.67%	115.17%	99.00%	96.67%	100.00%	-
NAPS	1.03	1.13	1.11	1.10	1.12	1.16	1.18	-2.23%
YoY %	-8.85%	1.80%	0.91%	-1.79%	-3.45%	-1.69%	-	-
Horiz. %	87.29%	95.76%	94.07%	93.22%	94.92%	98.31%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 5,000,000
RPS	216.06	154.59	118.64	137.61	152.44	143.26	134.87	8.16%
YoY %	39.76%	30.30%	-13.79%	-9.73%	6.41%	6.22%	-	-
Horiz. %	160.20%	114.62%	87.97%	102.03%	113.03%	106.22%	100.00%	-
EPS	-6.19	4.93	5.41	7.90	5.76	4.27	6.88	-
YoY %	-225.56%	-8.87%	-31.52%	37.15%	34.89%	-37.94%	-	-
Horiz. %	-89.97%	71.66%	78.63%	114.83%	83.72%	62.06%	100.00%	-
DPS	1.47	2.74	3.03	6.75	5.83	5.77	6.00	-20.88%
YoY %	-46.35%	-9.57%	-55.11%	15.78%	1.04%	-3.83%	-	-
Horiz. %	24.50%	45.67%	50.50%	112.50%	97.17%	96.17%	100.00%	-
NAPS	1.0067	1.1045	1.0849	1.0751	1.0948	1.1448	1.18	-2.61%
YoY %	-8.85%	1.81%	0.91%	-1.80%	-4.37%	-2.98%	-	-
Horiz. %	85.31%	93.60%	91.94%	91.11%	92.78%	97.02%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.58	0.63	0.815	0.91	0.855	0.825	1.06	-
P/RPS	0.26	0.40	0.67	0.65	0.55	0.57	0.79	-16.90%
YoY %	-35.00%	-40.30%	3.08%	18.18%	-3.51%	-27.85%	-	-
Horiz. %	32.91%	50.63%	84.81%	82.28%	69.62%	72.15%	100.00%	-
P/EPS	-9.16	12.50	14.72	11.26	14.50	19.08	15.42	-
YoY %	-173.28%	-15.08%	30.73%	-22.34%	-24.00%	23.74%	-	-
Horiz. %	-59.40%	81.06%	95.46%	73.02%	94.03%	123.74%	100.00%	-
EY	-10.92	8.00	6.79	8.88	6.90	5.24	6.49	-
YoY %	-236.50%	17.82%	-23.54%	28.70%	31.68%	-19.26%	-	-
Horiz. %	-168.26%	123.27%	104.62%	136.83%	106.32%	80.74%	100.00%	-
DY	2.59	4.44	3.80	7.59	6.95	7.03	5.66	-12.21%
YoY %	-41.67%	16.84%	-49.93%	9.21%	-1.14%	24.20%	-	-
Horiz. %	45.76%	78.45%	67.14%	134.10%	122.79%	124.20%	100.00%	-
P/NAPS	0.56	0.56	0.73	0.83	0.76	0.71	0.90	-7.59%
YoY %	0.00%	-23.29%	-12.05%	9.21%	7.04%	-21.11%	-	-
Horiz. %	62.22%	62.22%	81.11%	92.22%	84.44%	78.89%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/23	23/08/22	20/08/21	18/08/20	23/08/19	23/08/18	21/08/17	-
Price	0.64	0.655	0.83	0.955	0.875	1.03	1.02	-
P/RPS	0.29	0.41	0.68	0.68	0.56	0.71	0.76	-14.82%
YoY %	-29.27%	-39.71%	0.00%	21.43%	-21.13%	-6.58%	-	-
Horiz. %	38.16%	53.95%	89.47%	89.47%	73.68%	93.42%	100.00%	-
P/EPS	-10.11	12.99	14.99	11.81	14.84	23.82	14.83	-
YoY %	-177.83%	-13.34%	26.93%	-20.42%	-37.70%	60.62%	-	-
Horiz. %	-68.17%	87.59%	101.08%	79.64%	100.07%	160.62%	100.00%	-
EY	-9.89	7.70	6.67	8.46	6.74	4.20	6.74	-
YoY %	-228.44%	15.44%	-21.16%	25.52%	60.48%	-37.69%	-	-
Horiz. %	-146.74%	114.24%	98.96%	125.52%	100.00%	62.31%	100.00%	-
DY	2.34	4.27	3.73	7.24	6.79	5.63	5.88	-14.22%
YoY %	-45.20%	14.48%	-48.48%	6.63%	20.60%	-4.25%	-	-
Horiz. %	39.80%	72.62%	63.44%	123.13%	115.48%	95.75%	100.00%	-
P/NAPS	0.62	0.58	0.75	0.87	0.78	0.89	0.86	-5.30%
YoY %	6.90%	-22.67%	-13.79%	11.54%	-12.36%	3.49%	-	-
Horiz. %	72.09%	67.44%	87.21%	101.16%	90.70%	103.49%	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 - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-08 16:50:00

EMA 5

10 Mins

BUY

2024-05-08 16:50:00

EMA 5

5 Mins

BUY

2024-05-08 16:50:00

MACD/RSI

5 Mins

BUY

2024-05-08 16:35:00

EMA 5

5 Mins

SELL

2024-05-08 16:30:00

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

MYEG

MY E.G. SERVICES BHD

407

PTRANS

PERAK TRANSIT BERHAD

343

MPI

MALAYSIAN PACIFIC INDUSTRIES

340

HLIND

HONG LEONG INDUSTRIES BHD

333

YTLPOWR

YTL POWER INTERNATIONAL BHD

302

CAPITALA

CAPITAL A BERHAD

241

PBBANK

PUBLIC BANK BHD

238

TOPGLOV

TOP GLOVE CORPORATION BHD

210

RANHILL

RANHILL UTILITIES BERHAD

205

Daily Stocks

BCMALL

0.015

+0.005

545,486,100

HSI-CXG

0.135

-0.03

309,672,900

MYEG

0.985

+0.065

223,463,000

HSI-HUT

0.23

+0.02

147,514,200

INIX-OR

0.02

0.00

141,839,900

TECHNAX

0.01

0.00

134,340,900

TWL

0.03

+0.005

94,638,100

0.115

+0.005

94,373,900

HSI-HS2

0.135

+0.02

84,629,500

CLASSITA

0.04

-0.005

79,399,900

More active Stocks

MNRB

2.32

+0.52

17,145,200

F&N

32.50

+0.30

381,600

MNRB-CA

0.545

+0.245

2,809,800

LPI

12.28

+0.20

98,900

AYER

7.18

+0.17

4,200

APOLLO

7.08

+0.15

27,000

SIMEPLT

4.62

+0.14

8,358,100

BURSA

7.91

+0.14

4,029,000

SCIENTX

4.42

+0.14

2,374,400

MNRB-CB

0.24

+0.14

1,214,200

More gainer Stocks

DLADY

33.28

-1.02

57,300

AJI

19.10

-0.44

437,100

PCHEM-C95

0.09

-0.25

119,000

IDEAL

3.40

-0.24

1,400

LEBTECH

0.605

-0.185

600

ORIENT

6.97

-0.18

1,220,900

PANAMY

19.30

-0.16

77,900

ATECH

2.89

-0.12

568,800

KUAISHO-C17

0.08

-0.12

58,800

DUFU

2.20

-0.11

6,681,000

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