[MALTON] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 14.57%
YoY- -32.3%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 615,098 601,010 663,446 716,680 1,006,214 1,020,592 952,120 -25.32%
PBT 135,527 39,177 31,560 7,660 28,085 15,922 12,514 391.64%
Tax -61,668 -17,757 -18,054 -5,116 -26,906 -8,946 -6,396 354.88%
NP 73,859 21,420 13,506 2,544 1,179 6,976 6,118 428.66%
-
NP to SH 74,315 21,888 13,986 3,044 2,657 7,381 6,580 405.62%
-
Tax Rate 45.50% 45.33% 57.21% 66.79% 95.80% 56.19% 51.11% -
Total Cost 541,239 579,590 649,940 714,136 1,005,035 1,013,616 946,002 -31.15%
-
Net Worth 1,003,467 945,371 934,808 929,527 924,245 929,527 929,527 5.24%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,003,467 945,371 934,808 929,527 924,245 929,527 929,527 5.24%
NOSH 528,140 528,140 528,140 528,140 528,140 528,140 528,140 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 12.01% 3.56% 2.04% 0.35% 0.12% 0.68% 0.64% -
ROE 7.41% 2.32% 1.50% 0.33% 0.29% 0.79% 0.71% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 116.46 113.80 125.62 135.70 190.52 193.24 180.28 -25.33%
EPS 14.07 4.15 2.64 0.56 0.50 1.40 1.24 407.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.79 1.77 1.76 1.75 1.76 1.76 5.24%
Adjusted Per Share Value based on latest NOSH - 528,140
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 117.20 114.52 126.41 136.56 191.73 194.46 181.42 -25.32%
EPS 14.16 4.17 2.66 0.58 0.51 1.41 1.25 406.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.912 1.8013 1.7812 1.7711 1.7611 1.7711 1.7711 5.25%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.39 0.43 0.50 0.49 0.48 0.505 0.52 -
P/RPS 0.33 0.38 0.40 0.36 0.25 0.26 0.29 9.02%
P/EPS 2.77 10.38 18.88 85.02 95.41 36.13 41.74 -83.68%
EY 36.08 9.64 5.30 1.18 1.05 2.77 2.40 512.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.28 0.28 0.27 0.29 0.30 -21.21%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 05/10/21 31/05/21 26/02/21 -
Price 0.39 0.41 0.44 0.515 0.485 0.47 0.475 -
P/RPS 0.33 0.36 0.35 0.38 0.25 0.24 0.26 17.27%
P/EPS 2.77 9.89 16.62 89.35 96.41 33.63 38.13 -82.67%
EY 36.08 10.11 6.02 1.12 1.04 2.97 2.62 477.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.25 0.29 0.28 0.27 0.27 -15.46%

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