MALAKOF | MALAKOFF CORPORATION BERHAD

0.965 (-1.03%)

T-O: 0.975 (08:59:00)
Last updated: 17:00

Fundamental   2.5  
Technical   5.1  
Total Score   7.6  

 Insti+   ST Sell- 
MALAKOF | MALAKOFF CORPORATION BERHAD


Fundamental

iSaham Fundamental Trend

FCON: 0.35 | Sharpe Ratio: -0.12 | LTS: 3.21


Quarter Reports

Trailing Dividend

Financial Ratios

EPS 7.0 sen
Trailing PE (Sector Median: 14.9) 14.1
PEG -2.61
Altman Z 0.5
Beaver 0.029
Current Ratio 2.05
Debt-Equity (DE) Ratio 2.94
FCF Yield 8.91 %
Dividend Per Share (DPS) 6.55 sen
Revenue QoQ -11.63 %
Revenue YoY -7.26 %
Profit QoQ 33.09 %
Profit YoY 18.64 %
NTA QoQ -4.35 %
Profit Margin (Sector Median: 6.4) 4.76 %
ROE 5.22 %
ROIC 2.01 %
Dividend Yield (DY) 6.79 %

Fair Value

iSaham Fair Value: 0.6

Discounted Cash Flow (DCF)5.0% Growth 0.6
Discounted Cash Flow (DCF)-4.6% Growth 0.375
Relative Valuation 1.02
Graham Formula 0.53
Graham Number 1.44
Net Tangible Asset (NTA) 1.1

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 550.32
Expected Revenue (M) 11561.33
Expected Growth (%) 13.0

Technical

Summary

Market Cap: 4825 M.

Number of Shares: 5000 M.

Float: 48.2%.

Stock highly correlated with

UTILITIES (68%)

SYMLIFE (63%)

DBHD (62%)

KUB (61%)

Malakoff is the leading IPP in Malaysia with an effective capacity of 6,346 MW comprising of 7 power plants that run on oil, coal and gas. On the international front, as an independent water and power producer (IWPP), we own a net capacity of approximately 690 MW of power production and 444,800 m³/day of water desalination. Our overseas projects are located in Bahrain, Saudi Arabia, Algeria, Australia and Oman.

Sectors: Trading & Services, Power Utilities, Tan Sri Syed Mokhtar Al-Bukhary, Utilities, Electricity

Code: 5264

Website: http://www.malakoff.com.my/

Related Links: Bursa | Annual Report | Announcement

AGM Doorgift: RM40 KFC Voucher (2019), RM40 KFC Voucher (2018), RM50 KFC Voucher (2017), No Gift (2016) | AGM Announcement

Top Shareholdings

Updated on 21-Feb-2020

Shareholder Value (M)
Anglo-Oriental (Annuities) Sdn Bhd 946.99
MMC Corporation Berhad 866.28
Employees Provident Fund Board 560.3
Urusharta Jamaah Sdn Bhd 482.5
Kumpulan Wang Persaraan (Diperbadankan) 411.59
Amanah Saham Bumiputera 302.54
Amanah Saham Malaysia 2 107.34
Amanah Saham Malaysia 73.24
AIA Bhd 54.92
Vanguard Total International Stock Index Fund 36.28
Vanguard Emerging Markets Stock Index Fund 33.09
Cimb Islamic Dali Equity Growth Fund 32.76
Amanah Saham Bumiputera 2 25.34
Prulink Equity Fund 24.61
Amanah Saham Bumiputera 3-Didik 20.14
Great Eastern Life Assurance (Malaysia) Berhad 19.93
Amanah Saham Malaysia 3 15.8
Seraimas Bina Sdn Bhd 11.27
DFA Emerging Market Core Equity 10.89
Permodalan Nasional Berhad 8.52
Wendy Lau Sie Sie 7.72
Eastspring Investment Small Cap fund 7.64
DFA Emerging Markets Small Cap Series 7.08
HSBC Principal Dali opportunities Fund 6.93
ASN Imbang 1 6.66
Eastspring Investment Islamic Small Cap fund 6.66
California State Teachers Retirement System 6.59