Malakoff Corporation Berhad (KLSE:MALAKOF)
Malaysia
· Delayed Price · Currency is MYR 0.820
-0.005 (-0.61%)
At close: Feb 20, 2025
KLSE:MALAKOF Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Revenue | 8,970 | 9,067 | 10,355 | 6,463 | 6,276 | Upgrade
|
| Revenue Growth (YoY) | -1.07% | -12.44% | 60.22% | 2.98% | -13.77% | Upgrade
|
| Selling, General & Admin | 230.82 | 259.44 | 264.53 | 218.17 | 232.44 | Upgrade
|
| Provision for Bad Debts | - | -0.15 | -0.12 | 0.29 | 1.67 | Upgrade
|
| Other Operating Expenses | 7,941 | 8,971 | 8,705 | 5,395 | 5,189 | Upgrade
|
| Total Operating Expenses | 8,172 | 9,230 | 8,969 | 5,614 | 5,423 | Upgrade
|
| Operating Income | 798.06 | -163.15 | 1,386 | 849.51 | 853.53 | Upgrade
|
| Interest Expense | -504.03 | -567.83 | -590.8 | -679.43 | -720.15 | Upgrade
|
| Interest Income | - | 83.28 | 85.31 | 107.63 | 163.52 | Upgrade
|
| Net Interest Expense | -504.03 | -484.55 | -505.49 | -571.8 | -556.63 | Upgrade
|
| Income (Loss) on Equity Investments | 109.74 | -363.53 | 276.42 | 196.55 | 171.78 | Upgrade
|
| Other Non-Operating Income (Expenses) | 68.45 | -10.03 | -9.69 | -4.85 | -9.43 | Upgrade
|
| EBT Excluding Unusual Items | 472.22 | -1,021 | 1,147 | 469.41 | 459.25 | Upgrade
|
| Gain (Loss) on Sale of Investments | -12.48 | 66.34 | -398.27 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | 0.16 | 0.42 | Upgrade
|
| Other Unusual Items | - | - | -12.2 | - | -15.06 | Upgrade
|
| Pretax Income | 459.74 | -954.92 | 736.77 | 469.57 | 444.6 | Upgrade
|
| Income Tax Expense | 149.72 | -92.98 | 350.87 | 164.48 | 114.53 | Upgrade
|
| Earnings From Continuing Ops. | 310.02 | -861.93 | 385.9 | 305.08 | 330.07 | Upgrade
|
| Net Income to Company | 310.02 | -861.93 | 385.9 | 305.08 | 330.07 | Upgrade
|
| Minority Interest in Earnings | -41.34 | 24.77 | -83.68 | -44.67 | -43.49 | Upgrade
|
| Net Income | 268.69 | -837.16 | 302.23 | 260.42 | 286.58 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | 47.2 | 47.2 | 47.2 | - | Upgrade
|
| Net Income to Common | 268.69 | -884.36 | 255.03 | 213.22 | 286.58 | Upgrade
|
| Net Income Growth | - | - | 16.05% | -9.13% | -11.38% | Upgrade
|
| Shares Outstanding (Basic) | 6,051 | 4,887 | 4,887 | 4,887 | 4,887 | Upgrade
|
| Shares Outstanding (Diluted) | 6,051 | 4,887 | 4,887 | 4,887 | 4,887 | Upgrade
|
| Shares Change (YoY) | 23.83% | - | -0.00% | - | -0.01% | Upgrade
|
| EPS (Basic) | 0.04 | -0.18 | 0.05 | 0.04 | 0.06 | Upgrade
|
| EPS (Diluted) | 0.04 | -0.18 | 0.05 | 0.04 | 0.06 | Upgrade
|
| EPS Growth | - | - | 19.69% | -25.60% | -11.44% | Upgrade
|
| Free Cash Flow | 698.87 | 1,462 | -241.25 | 1,659 | 1,652 | Upgrade
|
| Free Cash Flow Per Share | 0.12 | 0.30 | -0.05 | 0.34 | 0.34 | Upgrade
|
| Dividend Per Share | - | 0.030 | 0.052 | 0.051 | 0.051 | Upgrade
|
| Dividend Growth | - | -42.86% | 2.94% | 0% | -22.14% | Upgrade
|
| Profit Margin | 3.00% | -9.75% | 2.46% | 3.30% | 4.57% | Upgrade
|
| Free Cash Flow Margin | 7.79% | 16.13% | -2.33% | 25.66% | 26.31% | Upgrade
|
| EBITDA | 1,878 | 939.5 | 2,634 | 2,094 | 2,065 | Upgrade
|
| EBITDA Margin | 20.93% | 10.36% | 25.43% | 32.39% | 32.91% | Upgrade
|
| D&A For EBITDA | 1,080 | 1,103 | 1,248 | 1,244 | 1,212 | Upgrade
|
| EBIT | 798.06 | -163.15 | 1,386 | 849.51 | 853.53 | Upgrade
|
| EBIT Margin | 8.90% | -1.80% | 13.38% | 13.14% | 13.60% | Upgrade
|
| Effective Tax Rate | 32.57% | - | 47.62% | 35.03% | 25.76% | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.