[MALTON] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -33.32%
YoY- -59.3%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 926,311 1,006,214 1,458,879 1,471,124 1,956,002 1,812,847 1,512,289 -27.85%
PBT 27,480 28,085 30,698 41,638 51,122 52,037 73,837 -48.22%
Tax -26,687 -26,906 -23,676 -30,145 -33,658 -34,398 -44,275 -28.62%
NP 793 1,179 7,022 11,493 17,464 17,639 29,562 -91.01%
-
NP to SH 2,294 2,657 7,426 11,923 17,882 18,067 30,029 -81.96%
-
Tax Rate 97.11% 95.80% 77.13% 72.40% 65.84% 66.10% 59.96% -
Total Cost 925,518 1,005,035 1,451,857 1,459,631 1,938,538 1,795,208 1,482,727 -26.94%
-
Net Worth 929,527 924,245 929,527 929,527 924,245 934,808 929,527 0.00%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 929,527 924,245 929,527 929,527 924,245 934,808 929,527 0.00%
NOSH 528,140 528,140 528,140 528,140 528,140 528,140 528,140 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.09% 0.12% 0.48% 0.78% 0.89% 0.97% 1.95% -
ROE 0.25% 0.29% 0.80% 1.28% 1.93% 1.93% 3.23% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 175.39 190.52 276.23 278.55 370.36 343.25 286.34 -27.85%
EPS 0.43 0.50 1.41 2.26 3.39 3.42 5.69 -82.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.75 1.76 1.76 1.75 1.77 1.76 0.00%
Adjusted Per Share Value based on latest NOSH - 528,140
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 176.50 191.73 277.98 280.31 372.70 345.42 288.15 -27.85%
EPS 0.44 0.51 1.41 2.27 3.41 3.44 5.72 -81.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7711 1.7611 1.7711 1.7711 1.7611 1.7812 1.7711 0.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.49 0.48 0.505 0.52 0.44 0.37 0.335 -
P/RPS 0.28 0.25 0.18 0.19 0.12 0.11 0.12 75.83%
P/EPS 112.81 95.41 35.92 23.03 13.00 10.82 5.89 614.56%
EY 0.89 1.05 2.78 4.34 7.70 9.25 16.97 -85.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.29 0.30 0.25 0.21 0.19 29.46%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 05/10/21 31/05/21 26/02/21 23/11/20 28/08/20 29/05/20 -
Price 0.515 0.485 0.47 0.475 0.44 0.405 0.405 -
P/RPS 0.29 0.25 0.17 0.17 0.12 0.12 0.14 62.42%
P/EPS 118.57 96.41 33.43 21.04 13.00 11.84 7.12 551.00%
EY 0.84 1.04 2.99 4.75 7.70 8.45 14.04 -84.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.27 0.27 0.25 0.23 0.23 16.69%

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