[MALTON] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -70.86%
YoY- -30.31%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 130,067 73,792 77,268 78,052 112,947 50,475 77,742 40.97%
PBT 23,259 2,920 12,590 11,383 38,417 15,282 10,663 68.27%
Tax -7,113 -1,414 -3,297 -2,942 -9,451 -1,514 -3,479 61.15%
NP 16,146 1,506 9,293 8,441 28,966 13,768 7,184 71.66%
-
NP to SH 16,146 1,506 9,293 8,441 28,966 13,768 7,184 71.66%
-
Tax Rate 30.58% 48.42% 26.19% 25.85% 24.60% 9.91% 32.63% -
Total Cost 113,921 72,286 67,975 69,611 83,981 36,707 70,558 37.66%
-
Net Worth 610,703 598,216 606,975 597,555 417,920 569,133 559,683 5.99%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 2,300 - - - - - -
Div Payout % - 152.78% - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 610,703 598,216 606,975 597,555 417,920 569,133 559,683 5.99%
NOSH 418,290 418,333 418,603 417,871 417,920 418,480 417,674 0.09%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.41% 2.04% 12.03% 10.81% 25.65% 27.28% 9.24% -
ROE 2.64% 0.25% 1.53% 1.41% 6.93% 2.42% 1.28% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 31.09 17.64 18.46 18.68 27.03 12.06 18.61 40.83%
EPS 3.86 0.36 2.22 2.02 6.93 3.29 1.72 71.49%
DPS 0.00 0.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.43 1.45 1.43 1.00 1.36 1.34 5.88%
Adjusted Per Share Value based on latest NOSH - 417,871
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.63 13.97 14.63 14.78 21.39 9.56 14.72 40.98%
EPS 3.06 0.29 1.76 1.60 5.48 2.61 1.36 71.79%
DPS 0.00 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1563 1.1327 1.1493 1.1314 0.7913 1.0776 1.0597 5.99%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.83 0.51 0.52 0.51 0.53 0.58 0.68 -
P/RPS 2.67 2.89 2.82 2.73 1.96 4.81 3.65 -18.82%
P/EPS 21.50 141.67 23.42 25.25 7.65 17.63 39.53 -33.39%
EY 4.65 0.71 4.27 3.96 13.08 5.67 2.53 50.10%
DY 0.00 1.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.36 0.36 0.36 0.53 0.43 0.51 7.70%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 28/02/13 20/11/12 30/08/12 28/05/12 24/02/12 -
Price 0.79 0.725 0.485 0.55 0.56 0.50 0.67 -
P/RPS 2.54 4.11 2.63 2.94 2.07 4.15 3.60 -20.76%
P/EPS 20.47 201.39 21.85 27.23 8.08 15.20 38.95 -34.90%
EY 4.89 0.50 4.58 3.67 12.38 6.58 2.57 53.61%
DY 0.00 0.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.33 0.38 0.56 0.37 0.50 5.26%

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