[MALTON] QoQ 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- 70.7%
YoY- 271.87%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 148,521 132,140 111,192 111,591 102,164 102,622 204,407 -19.22%
PBT 35,684 8,537 9,810 21,669 19,011 6,358 48,481 -18.52%
Tax -16,252 -3,326 -3,715 -6,560 -10,160 -3,692 -12,017 22.36%
NP 19,432 5,211 6,095 15,109 8,851 2,666 36,464 -34.34%
-
NP to SH 19,432 5,211 6,095 15,109 8,851 2,666 36,464 -34.34%
-
Tax Rate 45.54% 38.96% 37.87% 30.27% 53.44% 58.07% 24.79% -
Total Cost 129,089 126,929 105,097 96,482 93,313 99,956 167,943 -16.12%
-
Net Worth 448,498 696,297 673,883 672,456 657,254 645,671 656,519 -22.48%
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 448,498 696,297 673,883 672,456 657,254 645,671 656,519 -22.48%
NOSH 448,498 449,224 429,225 425,605 421,317 416,562 418,165 4.79%
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 13.08% 3.94% 5.48% 13.54% 8.66% 2.60% 17.84% -
ROE 4.33% 0.75% 0.90% 2.25% 1.35% 0.41% 5.55% -
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 33.12 29.42 25.91 26.22 24.25 24.64 48.88 -22.91%
EPS 4.33 1.16 1.42 3.55 2.10 0.64 8.72 -37.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.55 1.57 1.58 1.56 1.55 1.57 -26.03%
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 28.30 25.18 21.19 21.26 19.47 19.55 38.95 -19.22%
EPS 3.70 0.99 1.16 2.88 1.69 0.51 6.95 -34.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8546 1.3267 1.284 1.2813 1.2523 1.2303 1.2509 -22.48%
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 2.48 2.79 3.24 4.23 4.06 3.67 1.69 29.22%
P/EPS 18.93 70.69 59.15 31.27 46.89 141.41 9.46 58.99%
EY 5.28 1.41 1.69 3.20 2.13 0.71 10.57 -37.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.53 0.54 0.70 0.63 0.58 0.53 33.87%
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 2.16 3.06 3.42 3.97 4.37 4.14 1.77 14.23%
P/EPS 16.50 77.59 62.32 29.30 50.46 159.37 9.92 40.51%
EY 6.06 1.29 1.60 3.41 1.98 0.63 10.08 -28.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.58 0.56 0.66 0.68 0.66 0.55 19.72%

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