[MALTON] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 40.34%
YoY- -47.68%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 123,075 503,444 354,923 222,783 111,591 500,300 398,136 -54.24%
PBT 4,884 75,700 40,016 31,479 21,669 79,853 60,843 -81.36%
Tax -554 -29,853 -13,601 -10,275 -6,560 -27,810 -17,650 -90.02%
NP 4,330 45,847 26,415 21,204 15,109 52,043 43,193 -78.38%
-
NP to SH 4,334 45,847 26,415 21,204 15,109 52,043 43,193 -78.37%
-
Tax Rate 11.34% 39.44% 33.99% 32.64% 30.27% 34.83% 29.01% -
Total Cost 118,745 457,597 328,508 201,579 96,482 448,257 354,943 -51.77%
-
Net Worth 710,418 696,436 673,408 671,175 672,456 653,636 648,104 6.30%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 710,418 696,436 673,408 671,175 672,456 653,636 648,104 6.30%
NOSH 446,804 438,010 434,457 427,499 425,605 418,997 418,131 4.51%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.52% 9.11% 7.44% 9.52% 13.54% 10.40% 10.85% -
ROE 0.61% 6.58% 3.92% 3.16% 2.25% 7.96% 6.66% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 27.55 114.94 81.69 52.11 26.22 119.40 95.22 -56.22%
EPS 0.97 10.47 6.08 4.96 3.55 12.42 10.33 -79.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.59 1.55 1.57 1.58 1.56 1.55 1.71%
Adjusted Per Share Value based on latest NOSH - 429,225
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.45 95.93 67.63 42.45 21.26 95.33 75.86 -54.24%
EPS 0.83 8.74 5.03 4.04 2.88 9.92 8.23 -78.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3536 1.327 1.2831 1.2789 1.2813 1.2454 1.2349 6.30%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.74 0.82 0.82 0.84 1.11 0.985 0.905 -
P/RPS 2.69 0.71 1.00 1.61 4.23 0.82 0.95 100.02%
P/EPS 76.29 7.83 13.49 16.94 31.27 7.93 8.76 322.73%
EY 1.31 12.76 7.41 5.90 3.20 12.61 11.41 -76.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.53 0.54 0.70 0.63 0.58 -13.07%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 27/08/15 27/05/15 26/02/15 17/11/14 28/08/14 28/05/14 -
Price 0.81 0.715 0.90 0.885 1.04 1.06 1.02 -
P/RPS 2.94 0.62 1.10 1.70 3.97 0.89 1.07 96.05%
P/EPS 83.51 6.83 14.80 17.84 29.30 8.53 9.87 314.68%
EY 1.20 14.64 6.76 5.60 3.41 11.72 10.13 -75.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.58 0.56 0.66 0.68 0.66 -15.77%

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