[MALTON] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[MALTON] MALTON BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -16.95%
YoY- -38.84%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 725,624 643,174 549,029 473,230 530,848 305,482 303,321 15.63%
PBT 88,593 30,013 32,485 53,354 81,124 35,858 56,816 7.68%
Tax -14,589 -11,110 -12,309 -18,134 -23,533 -10,204 -12,730 2.29%
NP 74,004 18,902 20,176 35,220 57,590 25,654 44,085 9.01%
-
NP to SH 74,777 19,130 20,205 35,220 57,590 25,654 44,085 9.20%
-
Tax Rate 16.47% 37.02% 37.89% 33.99% 29.01% 28.46% 22.41% -
Total Cost 651,620 624,272 528,853 438,010 473,257 279,828 259,236 16.59%
-
Net Worth 913,642 724,146 714,981 673,408 648,104 598,144 568,483 8.22%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - 23,981 - -
Div Payout % - - - - - 93.48% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 913,642 724,146 714,981 673,408 648,104 598,144 568,483 8.22%
NOSH 528,140 449,780 449,673 434,457 418,131 418,282 418,002 3.97%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.20% 2.94% 3.67% 7.44% 10.85% 8.40% 14.53% -
ROE 8.18% 2.64% 2.83% 5.23% 8.89% 4.29% 7.75% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 137.40 143.00 122.10 108.92 126.96 73.03 72.56 11.22%
EPS 14.16 4.25 4.49 8.11 13.77 6.13 10.55 5.02%
DPS 0.00 0.00 0.00 0.00 0.00 5.73 0.00 -
NAPS 1.73 1.61 1.59 1.55 1.55 1.43 1.36 4.09%
Adjusted Per Share Value based on latest NOSH - 449,224
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 138.26 122.55 104.61 90.17 101.15 58.21 57.80 15.63%
EPS 14.25 3.65 3.85 6.71 10.97 4.89 8.40 9.20%
DPS 0.00 0.00 0.00 0.00 0.00 4.57 0.00 -
NAPS 1.7409 1.3798 1.3623 1.2831 1.2349 1.1397 1.0832 8.22%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.805 1.36 0.72 0.82 0.905 0.51 0.58 -
P/RPS 0.59 0.95 0.59 0.75 0.71 0.70 0.80 -4.94%
P/EPS 5.69 31.97 16.02 10.12 6.57 8.32 5.50 0.56%
EY 17.59 3.13 6.24 9.89 15.22 12.03 18.18 -0.54%
DY 0.00 0.00 0.00 0.00 0.00 11.24 0.00 -
P/NAPS 0.47 0.84 0.45 0.53 0.58 0.36 0.43 1.49%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 30/05/17 25/05/16 27/05/15 28/05/14 28/05/13 28/05/12 -
Price 0.58 1.41 0.695 0.90 1.02 0.725 0.50 -
P/RPS 0.42 0.99 0.57 0.83 0.80 0.99 0.69 -7.93%
P/EPS 4.10 33.15 15.47 11.10 7.41 11.82 4.74 -2.38%
EY 24.41 3.02 6.47 9.01 13.50 8.46 21.09 2.46%
DY 0.00 0.00 0.00 0.00 0.00 7.91 0.00 -
P/NAPS 0.34 0.88 0.44 0.58 0.66 0.51 0.37 -1.39%

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