[MALTON] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[MALTON] MALTON BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 37.94%
YoY- -42.95%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 632,216 503,444 500,300 359,179 340,438 462,392 346,920 10.50%
PBT 71,201 75,700 79,853 50,153 81,029 98,152 35,820 12.11%
Tax -34,886 -29,853 -27,810 -14,766 -18,999 -25,458 -13,753 16.76%
NP 36,315 45,847 52,043 35,387 62,030 72,694 22,067 8.64%
-
NP to SH 36,427 45,847 52,043 35,387 62,030 72,694 22,067 8.70%
-
Tax Rate 49.00% 39.44% 34.83% 29.44% 23.45% 25.94% 38.39% -
Total Cost 595,901 457,597 448,257 323,792 278,408 389,698 324,853 10.63%
-
Net Worth 740,313 696,436 653,636 610,697 585,147 508,504 439,131 9.08%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 740,313 696,436 653,636 610,697 585,147 508,504 439,131 9.08%
NOSH 448,674 438,010 418,997 418,286 417,962 348,290 348,516 4.29%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.74% 9.11% 10.40% 9.85% 18.22% 15.72% 6.36% -
ROE 4.92% 6.58% 7.96% 5.79% 10.60% 14.30% 5.03% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 140.91 114.94 119.40 85.87 81.45 132.76 99.54 5.95%
EPS 8.12 10.47 12.42 8.46 14.84 20.87 6.33 4.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.59 1.56 1.46 1.40 1.46 1.26 4.59%
Adjusted Per Share Value based on latest NOSH - 418,290
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 119.71 95.32 94.73 68.01 64.46 87.55 65.69 10.50%
EPS 6.90 8.68 9.85 6.70 11.74 13.76 4.18 8.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4017 1.3187 1.2376 1.1563 1.1079 0.9628 0.8315 9.08%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.645 0.82 0.985 0.83 0.53 0.56 0.38 -
P/RPS 0.46 0.71 0.82 0.97 0.65 0.42 0.38 3.23%
P/EPS 7.94 7.83 7.93 9.81 3.57 2.68 6.00 4.77%
EY 12.59 12.76 12.61 10.19 28.00 37.27 16.66 -4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.52 0.63 0.57 0.38 0.38 0.30 4.46%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 27/08/15 28/08/14 29/08/13 30/08/12 26/08/11 27/08/10 -
Price 0.61 0.715 1.06 0.79 0.56 0.46 0.44 -
P/RPS 0.43 0.62 0.89 0.92 0.69 0.35 0.44 -0.38%
P/EPS 7.51 6.83 8.53 9.34 3.77 2.20 6.95 1.29%
EY 13.31 14.64 11.72 10.71 26.50 45.37 14.39 -1.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.68 0.54 0.40 0.32 0.35 0.92%

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