[MALTON] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -70.97%
YoY- 271.87%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 503,444 354,923 222,783 111,591 500,300 398,136 295,514 42.78%
PBT 75,700 40,016 31,479 21,669 79,853 60,843 54,485 24.58%
Tax -29,853 -13,601 -10,275 -6,560 -27,810 -17,650 -13,958 66.23%
NP 45,847 26,415 21,204 15,109 52,043 43,193 40,527 8.59%
-
NP to SH 45,847 26,415 21,204 15,109 52,043 43,193 40,527 8.59%
-
Tax Rate 39.44% 33.99% 32.64% 30.27% 34.83% 29.01% 25.62% -
Total Cost 457,597 328,508 201,579 96,482 448,257 354,943 254,987 47.83%
-
Net Worth 696,436 673,408 671,175 672,456 653,636 648,104 656,629 4.01%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 696,436 673,408 671,175 672,456 653,636 648,104 656,629 4.01%
NOSH 438,010 434,457 427,499 425,605 418,997 418,131 418,235 3.13%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.11% 7.44% 9.52% 13.54% 10.40% 10.85% 13.71% -
ROE 6.58% 3.92% 3.16% 2.25% 7.96% 6.66% 6.17% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 114.94 81.69 52.11 26.22 119.40 95.22 70.66 38.43%
EPS 10.47 6.08 4.96 3.55 12.42 10.33 9.69 5.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.55 1.57 1.58 1.56 1.55 1.57 0.84%
Adjusted Per Share Value based on latest NOSH - 425,605
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 95.93 67.63 42.45 21.26 95.33 75.86 56.31 42.78%
EPS 8.74 5.03 4.04 2.88 9.92 8.23 7.72 8.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.327 1.2831 1.2789 1.2813 1.2454 1.2349 1.2511 4.01%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.82 0.82 0.84 1.11 0.985 0.905 0.825 -
P/RPS 0.71 1.00 1.61 4.23 0.82 0.95 1.17 -28.38%
P/EPS 7.83 13.49 16.94 31.27 7.93 8.76 8.51 -5.41%
EY 12.76 7.41 5.90 3.20 12.61 11.41 11.75 5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.54 0.70 0.63 0.58 0.53 -1.26%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 26/02/15 17/11/14 28/08/14 28/05/14 26/02/14 -
Price 0.715 0.90 0.885 1.04 1.06 1.02 0.865 -
P/RPS 0.62 1.10 1.70 3.97 0.89 1.07 1.22 -36.39%
P/EPS 6.83 14.80 17.84 29.30 8.53 9.87 8.93 -16.40%
EY 14.64 6.76 5.60 3.41 11.72 10.13 11.20 19.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 0.56 0.66 0.68 0.66 0.55 -12.55%

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