Malakoff Corporation Berhad (KLSE: MALAKOF)
Malaysia
· Delayed Price · Currency is MYR 0.780
0.00 (0.00%)
At close: Dec 19, 2024
KLSE: MALAKOF Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 9,069 | 9,067 | 10,355 | 6,463 | 6,276 | 7,278 | Upgrade
|
| Revenue Growth (YoY) | -7.24% | -12.44% | 60.22% | 2.98% | -13.77% | 1.30% | Upgrade
|
| Selling, General & Admin | 250.61 | 259.44 | 264.53 | 218.17 | 232.44 | 221.44 | Upgrade
|
| Provision for Bad Debts | -0.15 | -0.15 | -0.12 | 0.29 | 1.67 | - | Upgrade
|
| Other Operating Expenses | 7,964 | 8,971 | 8,705 | 5,395 | 5,189 | 5,559 | Upgrade
|
| Total Operating Expenses | 8,215 | 9,230 | 8,969 | 5,614 | 5,423 | 5,780 | Upgrade
|
| Operating Income | 854.79 | -163.15 | 1,386 | 849.51 | 853.53 | 1,498 | Upgrade
|
| Interest Expense | -521.58 | -567.83 | -590.8 | -679.43 | -720.15 | -832.76 | Upgrade
|
| Interest Income | 80.15 | 83.28 | 85.31 | 107.63 | 163.52 | 234.93 | Upgrade
|
| Net Interest Expense | -441.43 | -484.55 | -505.49 | -571.8 | -556.63 | -597.83 | Upgrade
|
| Income (Loss) on Equity Investments | -376.02 | -363.53 | 276.42 | 196.55 | 171.78 | -21.62 | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | - | - | - | 20.67 | Upgrade
|
| Other Non-Operating Income (Expenses) | -10.03 | -10.03 | -9.69 | -4.85 | -9.43 | -8.08 | Upgrade
|
| EBT Excluding Unusual Items | 27.31 | -1,021 | 1,147 | 469.41 | 459.25 | 891.33 | Upgrade
|
| Total Merger & Restructuring Charges | - | - | - | - | - | -5.55 | Upgrade
|
| Gain (Loss) on Sale of Investments | 66.34 | 66.34 | -398.27 | - | - | -378.14 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | 0.16 | 0.42 | 0.31 | Upgrade
|
| Other Unusual Items | - | - | -12.2 | - | -15.06 | -25.31 | Upgrade
|
| Pretax Income | 93.65 | -954.92 | 736.77 | 469.57 | 444.6 | 482.64 | Upgrade
|
| Income Tax Expense | 162.42 | -92.98 | 350.87 | 164.48 | 114.53 | 149.53 | Upgrade
|
| Earnings From Continuing Ops. | -68.77 | -861.93 | 385.9 | 305.08 | 330.07 | 333.11 | Upgrade
|
| Earnings From Discontinued Ops. | - | - | - | - | - | 44.82 | Upgrade
|
| Net Income to Company | -68.77 | -861.93 | 385.9 | 305.08 | 330.07 | 377.93 | Upgrade
|
| Minority Interest in Earnings | -45.7 | 24.77 | -83.68 | -44.67 | -43.49 | -54.53 | Upgrade
|
| Net Income | -114.47 | -837.16 | 302.23 | 260.42 | 286.58 | 323.4 | Upgrade
|
| Preferred Dividends & Other Adjustments | 51.7 | 47.2 | 47.2 | 47.2 | - | - | Upgrade
|
| Net Income to Common | -166.17 | -884.36 | 255.03 | 213.22 | 286.58 | 323.4 | Upgrade
|
| Net Income Growth | - | - | 16.05% | -9.13% | -11.38% | 17.84% | Upgrade
|
| Shares Outstanding (Basic) | 4,887 | 4,887 | 4,887 | 4,887 | 4,887 | 4,887 | Upgrade
|
| Shares Outstanding (Diluted) | 4,887 | 4,887 | 4,887 | 4,887 | 4,887 | 4,887 | Upgrade
|
| Shares Change (YoY) | - | - | -0.00% | - | -0.01% | -0.91% | Upgrade
|
| EPS (Basic) | -0.03 | -0.18 | 0.05 | 0.04 | 0.06 | 0.07 | Upgrade
|
| EPS (Diluted) | -0.03 | -0.18 | 0.05 | 0.04 | 0.06 | 0.07 | Upgrade
|
| EPS Growth | - | - | 19.69% | -25.60% | -11.44% | 19.01% | Upgrade
|
| Free Cash Flow | 1,022 | 1,462 | -241.25 | 1,659 | 1,652 | 2,154 | Upgrade
|
| Free Cash Flow Per Share | 0.21 | 0.30 | -0.05 | 0.34 | 0.34 | 0.44 | Upgrade
|
| Dividend Per Share | 0.037 | 0.030 | 0.052 | 0.051 | 0.051 | 0.066 | Upgrade
|
| Dividend Growth | -5.57% | -42.86% | 2.94% | 0% | -22.14% | 16.96% | Upgrade
|
| Profit Margin | -1.83% | -9.75% | 2.46% | 3.30% | 4.57% | 4.44% | Upgrade
|
| Free Cash Flow Margin | 11.27% | 16.13% | -2.33% | 25.66% | 26.31% | 29.60% | Upgrade
|
| EBITDA | 1,941 | 939.5 | 2,634 | 2,094 | 2,065 | 2,666 | Upgrade
|
| EBITDA Margin | 21.40% | 10.36% | 25.43% | 32.39% | 32.91% | 36.63% | Upgrade
|
| D&A For EBITDA | 1,086 | 1,103 | 1,248 | 1,244 | 1,212 | 1,168 | Upgrade
|
| EBIT | 854.79 | -163.15 | 1,386 | 849.51 | 853.53 | 1,498 | Upgrade
|
| EBIT Margin | 9.42% | -1.80% | 13.38% | 13.14% | 13.60% | 20.58% | Upgrade
|
| Effective Tax Rate | 173.43% | - | 47.62% | 35.03% | 25.76% | 30.98% | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.