[MALTON] QoQ Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 65.88%
YoY- 314.27%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 818,773 725,624 733,242 500,468 817,080 643,174 652,030 16.44%
PBT 83,028 88,593 120,786 111,704 111,775 30,013 29,974 97.60%
Tax -27,379 -14,589 -21,154 -8,632 -49,358 -11,110 -9,222 106.97%
NP 55,649 74,004 99,632 103,072 62,417 18,902 20,752 93.36%
-
NP to SH 56,482 74,777 100,260 103,716 62,523 19,130 20,850 94.68%
-
Tax Rate 32.98% 16.47% 17.51% 7.73% 44.16% 37.02% 30.77% -
Total Cost 763,124 651,620 633,610 397,396 754,663 624,272 631,278 13.51%
-
Net Worth 913,682 913,642 908,055 897,745 768,152 724,146 739,886 15.14%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 913,682 913,642 908,055 897,745 768,152 724,146 739,886 15.14%
NOSH 528,140 528,140 527,990 528,085 465,547 449,780 448,416 11.56%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.80% 10.20% 13.59% 20.60% 7.64% 2.94% 3.18% -
ROE 6.18% 8.18% 11.04% 11.55% 8.14% 2.64% 2.82% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 155.03 137.40 138.89 94.77 175.51 143.00 145.41 4.37%
EPS 10.70 14.16 19.00 19.64 13.43 4.25 4.62 75.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.73 1.72 1.70 1.65 1.61 1.65 3.21%
Adjusted Per Share Value based on latest NOSH - 528,085
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 155.03 137.39 138.83 94.76 154.71 121.78 123.46 16.44%
EPS 10.69 14.16 18.98 19.64 11.84 3.62 3.95 94.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.7299 1.7193 1.6998 1.4544 1.3711 1.4009 15.14%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.50 0.805 0.935 1.18 1.38 1.36 0.665 -
P/RPS 0.32 0.59 0.67 1.25 0.79 0.95 0.46 -21.54%
P/EPS 4.68 5.69 4.92 6.01 10.28 31.97 14.30 -52.60%
EY 21.39 17.59 20.31 16.64 9.73 3.13 6.99 111.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.47 0.54 0.69 0.84 0.84 0.40 -19.34%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 21/05/18 27/02/18 20/11/17 29/08/17 30/05/17 27/02/17 -
Price 0.58 0.58 0.94 1.01 0.99 1.41 0.91 -
P/RPS 0.37 0.42 0.68 1.07 0.56 0.99 0.63 -29.93%
P/EPS 5.42 4.10 4.95 5.14 7.37 33.15 19.57 -57.61%
EY 18.44 24.41 20.20 19.45 13.57 3.02 5.11 135.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.55 0.59 0.60 0.88 0.55 -27.49%

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
Post a Comment