[MALTON] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 65.88%
YoY- 314.27%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,036,292 463,672 631,744 500,468 520,164 492,300 446,364 15.05%
PBT 10,080 13,740 31,596 111,704 39,492 19,536 86,676 -30.11%
Tax -5,992 -8,952 -13,804 -8,632 -14,556 -2,216 -26,240 -21.80%
NP 4,088 4,788 17,792 103,072 24,936 17,320 60,436 -36.14%
-
NP to SH 4,496 5,236 18,644 103,716 25,036 17,336 60,436 -35.12%
-
Tax Rate 59.44% 65.15% 43.69% 7.73% 36.86% 11.34% 30.27% -
Total Cost 1,032,204 458,884 613,952 397,396 495,228 474,980 385,928 17.79%
-
Net Worth 924,245 924,245 924,245 897,745 747,477 710,418 672,456 5.43%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 924,245 924,245 924,245 897,745 747,477 710,418 672,456 5.43%
NOSH 528,140 528,140 528,140 528,085 450,287 446,804 425,605 3.65%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 0.39% 1.03% 2.82% 20.60% 4.79% 3.52% 13.54% -
ROE 0.49% 0.57% 2.02% 11.55% 3.35% 2.44% 8.99% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 196.22 87.79 119.62 94.77 115.52 110.18 104.88 10.99%
EPS 0.84 1.00 3.52 19.64 5.56 3.88 14.20 -37.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.75 1.75 1.70 1.66 1.59 1.58 1.71%
Adjusted Per Share Value based on latest NOSH - 528,085
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 197.46 88.35 120.37 95.36 99.11 93.80 85.05 15.05%
EPS 0.86 1.00 3.55 19.76 4.77 3.30 11.52 -35.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7611 1.7611 1.7611 1.7106 1.4243 1.3536 1.2813 5.43%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.44 0.46 0.525 1.18 0.635 0.74 1.11 -
P/RPS 0.22 0.52 0.44 1.25 0.55 0.67 1.06 -23.03%
P/EPS 51.69 46.40 14.87 6.01 11.42 19.07 7.82 36.95%
EY 1.93 2.16 6.72 16.64 8.76 5.24 12.79 -27.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.30 0.69 0.38 0.47 0.70 -15.75%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/11/20 28/11/19 15/11/18 20/11/17 21/11/16 18/11/15 17/11/14 -
Price 0.44 0.50 0.515 1.01 0.78 0.81 1.04 -
P/RPS 0.22 0.57 0.43 1.07 0.68 0.74 0.99 -22.15%
P/EPS 51.69 50.43 14.59 5.14 14.03 20.88 7.32 38.46%
EY 1.93 1.98 6.85 19.45 7.13 4.79 13.65 -27.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.29 0.59 0.47 0.51 0.66 -14.92%

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