MALAKOF | MALAKOFF CORPORATION BERHAD

0.690 (0.0%)
2

T-O (am): 0.690 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

MALAKOF | MALAKOFF CORPORATION BERHAD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
29 Nov 22 Q3 Sep 22 3 31 Dec 22 3,180.18 280.65 66.54 2.1% 0.00 1.36 37.2% 100.8% 44.1% 0.9%
23 Aug 22 Q2 Jun 22 2 31 Dec 22 2,318.48 196.61 119.14 5.1% 2.80 2.44 23.1% 46.3% 134.2% 1.2%
24 May 22 Q1 Mar 22 1 31 Dec 22 1,883.77 98.18 50.88 2.7% 0.00 1.04 3.1% 39.4% 452.5% 15.8%
23 Feb 22 Q4 Dec 21 4 31 Dec 21 1,943.72 64.61 9.21 0.5% 0.00 0.19 22.7% 28.4% 86.3% 77.9%
26 Nov 21 Q3 Sep 21 3 31 Dec 21 1,583.75 118.58 67.16 4.2% 0.00 1.37 0.0% 6.8% 43.0% 32.2%
20 Aug 21 Q2 Jun 21 2 31 Dec 21 1,584.44 189.69 117.73 7.4% 3.10 2.41 17.3% 5.2% 94.8% 12.2%
19 May 21 Q1 Mar 21 1 31 Dec 21 1,351.18 96.68 60.44 4.5% 0.00 1.24 10.7% 23.8% 45.1% 32.2%
19 Feb 21 Q4 Dec 20 4 31 Dec 20 1,513.73 74.29 41.64 2.8% 0.00 0.85 2.1% 13.1% 18.0% 60.9%
24 Nov 20 Q3 Sep 20 3 31 Dec 20 1,482.89 67.58 50.80 3.4% 0.00 1.04 1.6% 20.2% 51.6% 46.2%
18 Aug 20 Q2 Jun 20 2 31 Dec 20 1,506.17 162.52 104.96 7.0% 2.80 2.15 15.1% 17.0% 17.7% 100.9%
20 May 20 Q1 Mar 20 1 31 Dec 20 1,773.97 140.20 89.18 5.0% 0.00 1.82 1.9% 11.6% 16.2% 33.1%
19 Feb 20 Q4 Dec 19 4 31 Dec 19 1,741.10 137.67 106.41 6.1% 4.11 2.18 6.3% 7.7% 12.6% 24.5%
20 Nov 19 Q3 Sep 19 3 31 Dec 19 1,859.04 138.98 94.49 5.1% 0.00 1.93 2.4% 2.8% 80.8% 13.2%
23 Aug 19 Q2 Jun 19 2 31 Dec 19 1,814.79 122.81 52.25 2.9% 2.44 1.07 9.6% 6.7% 22.0% 0.6%
27 May 19 Q1 Mar 19 1 31 Dec 19 2,007.35 131.44 67.00 3.3% 0.00 1.37 6.4% 25.1% 21.6% 26.6%
22 Feb 19 Q4 Dec 18 4 31 Dec 18 1,887.27 156.45 85.48 4.5% 3.50 1.74 1.3% 5.2% 2.4% 95.5%
23 Nov 18 Q3 Sep 18 3 31 Dec 18 1,912.68 165.40 83.50 4.4% 0.00 1.70 1.6% 5.0% 58.9% 30.1%
23 Aug 18 Q2 Jun 18 2 31 Dec 18 1,944.05 140.28 52.55 2.7% 2.10 1.06 21.2% 12.1% 0.7% 49.1%
23 May 18 Q1 Mar 18 1 31 Dec 18 1,604.23 97.05 52.91 3.3% 0.00 1.06 10.6% 9.9% 21.0% 46.4%
21 Feb 18 Q4 Dec 17 4 31 Dec 17 1,793.37 47.90 43.72 2.4% 3.70 0.87 1.5% 4.7% 31.9% 51.5%
21 Nov 17 Q3 Sep 17 3 31 Dec 17 1,821.43 212.88 64.17 3.5% 0.00 1.28 5.0% 20.3% 37.9% 24.6%
21 Aug 17 Q2 Jun 17 2 31 Dec 17 1,734.61 153.06 103.27 6.0% 2.50 2.07 2.6% 13.6% 4.5% 20.3%
23 May 17 Q1 Mar 17 1 31 Dec 17 1,781.02 174.68 98.79 5.5% 0.00 1.98 3.9% 32.5% 9.5% 17.5%
20 Feb 17 Q4 Dec 16 4 31 Dec 16 1,713.55 195.74 90.23 5.3% 3.50 1.80 13.2% 24.5% 75.2% 15.7%
21 Nov 16 Q3 Sep 16 3 31 Dec 16 1,514.28 143.15 51.51 3.4% 0.00 1.03 0.8% 18.0% 60.3% 67.0%
17 Aug 16 Q2 Jun 16 2 31 Dec 16 1,526.48 158.86 129.63 8.5% 3.50 2.59 13.6% 17.8% 54.1% 50.2%
23 May 16 Q1 Mar 16 1 31 Dec 16 1,344.11 139.79 84.10 6.3% 0.00 1.68 2.3% 0.2% 21.4% 19.1%
19 Feb 16 Q4 Dec 15 4 31 Dec 15 1,376.00 169.96 107.02 7.8% 0.00 2.14 7.2% 31.4%
23 Nov 15 Q3 Sep 15 3 31 Dec 15 1,283.61 199.01 156.01 12.2% 2.00 3.12 0.9% 80.8%
21 Aug 15 Q2 Jun 15 2 31 Dec 15 1,295.76 157.54 86.29 6.7% 0.00 1.90 3.8% 16.9%
27 May 15 Q1 Mar 15 1 31 Dec 15 1,346.62 175.53 103.91 7.7% 3.00 2.90

Historical Dividends

Financial Ratios

EPS 4.92 sen
Trailing PE (Sector Median: 12.3) 14.0
PEG 14.0
Altman Z 0.6
Beaver -0.003
Current Ratio 1.73
Debt-Equity (DE) Ratio 2.95
FCF Yield -7.84 %
Revenue QoQ 37.17 %
Revenue YoY 100.8%
Profit QoQ -44.15 %
Profit YoY -0.92 %
Profit Margin (Sector Median: 8.4) 2.64 %
ROE (ROIC: 1.78) 4.35 %
Dividend Per Share (DPS) 2.8 sen
Dividend Yield (DY) 4.06 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 12.3)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 8.4)
ROE (ROIC: 1.79)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Average Analysts FV based on 8 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 1.16
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

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

Forward PE FV Calculator
Latest Profit (adjusted) [M] 66.54
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
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) 625.46
Expected Revenue (M) 14215.09
Expected Growth (%) 18.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


DATUK IDRIS BIN ABDULLAH @ DAS MURTHY reduced 100000.0 units announced on 28 Aug 2020 at ~RM0.985

DATUK IDRIS BIN ABDULLAH @ DAS MURTHY reduced 72100.0 units announced on 19 Aug 2020 at ~RM0.975

Summary


Market Cap: 3449 M.

Number of Shares: 5000 M.

Adjusted Float: 29.0%.

Stock highly correlated with

FPGROUP (94%)

TOYOVEN (94%)

F&N (93%)

KANGER (93%)

Malakoff speciality in Power Plant Operation, Water Desalination, Independent Water and Power Producer (IWPP), and Power Plant Maintenance, Repair & Overhaul, CCGT, OCGT, and coal-fired power plants, as well as water desalination facilities and solar photovoltaic systems, require operations and maintenance. Malakoff subsidiary's MUSB is one of Malaysia's largest owners and operators of power distribution and district cooling plant infrastructure. With the acquisition of Alam Flora, Malakoff will now focus on developing Waste-to-Energy projects.

Sectors: Trading & Services, Power Utilities, Mid Cap, Utilities, Electricity

Code: 5264

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

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 22-Feb-2022

Shareholder Value (M)
Anglo-Oriental (Annuities) Sdn Bhd 677.1
MMC Corporation Berhad 619.44
Employees Provident Fund Board 398.23
Urusharta Jamaah Sdn. Bhd. 337.87
Kumpulan Wang Persaraan (Diperbadankan) 301.46
Amanah Saham Bumiputera 216.48
Lembaga Tabung Haji 96.78
Amanah Saham Malaysia 2 - Wawasan 76.88
Amanah Saham Malaysia 50.92
Vanguard Emerging Markets Stock Index Fund 23.6
Vanguard Total International Stock Index Fund 20.23
Amanah Saham Bumiputera 2 18.21
Amanah Saham Bumiputera 3 - DIdik 16.86
Amanah Saham Malaysia 3 14.16
Seraimas Bina Sdn. Bhd. 10.12
UPS Group Trust 8.09
Vanguard FTSE All-World Ex-US Small-Cap Index Fund 8.09
Prulink Equity Fund 7.76
Vanguard Fiduciary Trust Company Institutional Total International Stock Market Index Trust II 7.42
Etiqa Family Takaful Berhad 6.74
National Trust Fund 6.07
Wendy Lau Sie Sie 5.4
Lembaga Tabung Angkatan Tentera 5.06
ASN Imbang (Mixed Asset Balanced) 1 4.72
State Street Emerging Markets Small Cap Active Non-Lending Qib Common Trust Fund 4.05
HSBC Private Bank (Suisse) Sa 4.05
Nts-Brandon Xcess Limited 4.05

This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.