[MALTON] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -74.84%
YoY- -51.87%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 102,164 102,622 204,407 91,107 130,067 73,792 77,268 20.52%
PBT 19,011 6,358 48,481 6,004 23,259 2,920 12,590 31.71%
Tax -10,160 -3,692 -12,017 -1,941 -7,113 -1,414 -3,297 112.19%
NP 8,851 2,666 36,464 4,063 16,146 1,506 9,293 -3.20%
-
NP to SH 8,851 2,666 36,464 4,063 16,146 1,506 9,293 -3.20%
-
Tax Rate 53.44% 58.07% 24.79% 32.33% 30.58% 48.42% 26.19% -
Total Cost 93,313 99,956 167,943 87,044 113,921 72,286 67,975 23.58%
-
Net Worth 657,254 645,671 656,519 615,732 610,703 598,216 606,975 5.46%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - 2,300 - -
Div Payout % - - - - - 152.78% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 657,254 645,671 656,519 615,732 610,703 598,216 606,975 5.46%
NOSH 421,317 416,562 418,165 418,865 418,290 418,333 418,603 0.43%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.66% 2.60% 17.84% 4.46% 12.41% 2.04% 12.03% -
ROE 1.35% 0.41% 5.55% 0.66% 2.64% 0.25% 1.53% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.25 24.64 48.88 21.75 31.09 17.64 18.46 20.00%
EPS 2.10 0.64 8.72 0.97 3.86 0.36 2.22 -3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.55 0.00 -
NAPS 1.56 1.55 1.57 1.47 1.46 1.43 1.45 5.00%
Adjusted Per Share Value based on latest NOSH - 418,865
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.34 19.43 38.70 17.25 24.63 13.97 14.63 20.51%
EPS 1.68 0.50 6.90 0.77 3.06 0.29 1.76 -3.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.44 0.00 -
NAPS 1.2445 1.2225 1.2431 1.1659 1.1563 1.1327 1.1493 5.46%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.985 0.905 0.825 0.835 0.83 0.51 0.52 -
P/RPS 4.06 3.67 1.69 3.84 2.67 2.89 2.82 27.58%
P/EPS 46.89 141.41 9.46 86.08 21.50 141.67 23.42 59.05%
EY 2.13 0.71 10.57 1.16 4.65 0.71 4.27 -37.18%
DY 0.00 0.00 0.00 0.00 0.00 1.08 0.00 -
P/NAPS 0.63 0.58 0.53 0.57 0.57 0.36 0.36 45.36%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 26/02/14 27/11/13 29/08/13 28/05/13 28/02/13 -
Price 1.06 1.02 0.865 0.895 0.79 0.725 0.485 -
P/RPS 4.37 4.14 1.77 4.11 2.54 4.11 2.63 40.41%
P/EPS 50.46 159.37 9.92 92.27 20.47 201.39 21.85 74.98%
EY 1.98 0.63 10.08 1.08 4.89 0.50 4.58 -42.91%
DY 0.00 0.00 0.00 0.00 0.00 0.76 0.00 -
P/NAPS 0.68 0.66 0.55 0.61 0.54 0.51 0.33 62.14%

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