[MALTON] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -29.83%
YoY- -47.68%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 733,242 652,030 512,974 445,566 591,028 310,640 354,032 12.88%
PBT 120,786 29,974 23,230 62,958 108,970 47,946 54,660 14.11%
Tax -21,154 -9,222 -5,976 -20,550 -27,916 -12,478 -16,068 4.68%
NP 99,632 20,752 17,254 42,408 81,054 35,468 38,592 17.10%
-
NP to SH 100,260 20,850 17,274 42,408 81,054 35,468 38,592 17.23%
-
Tax Rate 17.51% 30.77% 25.73% 32.64% 25.62% 26.03% 29.40% -
Total Cost 633,610 631,278 495,720 403,158 509,974 275,172 315,440 12.31%
-
Net Worth 908,055 739,886 724,248 671,175 656,629 606,469 559,667 8.39%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 908,055 739,886 724,248 671,175 656,629 606,469 559,667 8.39%
NOSH 527,990 448,416 449,843 427,499 418,235 418,254 417,662 3.98%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 13.59% 3.18% 3.36% 9.52% 13.71% 11.42% 10.90% -
ROE 11.04% 2.82% 2.39% 6.32% 12.34% 5.85% 6.90% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 138.89 145.41 114.03 104.23 141.31 74.27 84.77 8.56%
EPS 19.00 4.62 3.84 9.92 19.38 8.48 9.24 12.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.65 1.61 1.57 1.57 1.45 1.34 4.24%
Adjusted Per Share Value based on latest NOSH - 429,225
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 139.71 124.24 97.74 84.90 112.62 59.19 67.46 12.88%
EPS 19.10 3.97 3.29 8.08 15.44 6.76 7.35 17.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7302 1.4098 1.38 1.2789 1.2511 1.1556 1.0664 8.39%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.935 0.665 0.76 0.84 0.825 0.52 0.68 -
P/RPS 0.67 0.46 0.67 0.81 0.58 0.70 0.80 -2.90%
P/EPS 4.92 14.30 19.79 8.47 4.26 6.13 7.36 -6.48%
EY 20.31 6.99 5.05 11.81 23.49 16.31 13.59 6.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.40 0.47 0.54 0.53 0.36 0.51 0.95%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 26/02/15 26/02/14 28/02/13 24/02/12 -
Price 0.94 0.91 0.775 0.885 0.865 0.485 0.67 -
P/RPS 0.68 0.63 0.68 0.85 0.61 0.65 0.79 -2.46%
P/EPS 4.95 19.57 20.18 8.92 4.46 5.72 7.25 -6.15%
EY 20.20 5.11 4.95 11.21 22.40 17.48 13.79 6.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.48 0.56 0.55 0.33 0.50 1.59%

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