[MALTON] YoY Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 66.56%
YoY- 20.7%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 817,783 410,867 366,621 326,015 256,487 222,783 295,514 18.47%
PBT 16,656 16,821 60,393 14,987 11,615 31,479 54,485 -17.91%
Tax -7,451 -10,335 -10,577 -4,611 -2,988 -10,275 -13,958 -9.92%
NP 9,205 6,486 49,816 10,376 8,627 21,204 40,527 -21.88%
-
NP to SH 9,434 7,035 50,130 10,425 8,637 21,204 40,527 -21.55%
-
Tax Rate 44.73% 61.44% 17.51% 30.77% 25.73% 32.64% 25.62% -
Total Cost 808,578 404,381 316,805 315,639 247,860 201,579 254,987 21.19%
-
Net Worth 924,245 913,683 908,055 739,886 724,248 671,175 656,629 5.86%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 924,245 913,683 908,055 739,886 724,248 671,175 656,629 5.86%
NOSH 528,140 528,140 527,990 448,416 449,843 427,499 418,235 3.96%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.13% 1.58% 13.59% 3.18% 3.36% 9.52% 13.71% -
ROE 1.02% 0.77% 5.52% 1.41% 1.19% 3.16% 6.17% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 154.84 77.80 69.44 72.70 57.02 52.11 70.66 13.96%
EPS 1.79 1.33 9.50 2.31 1.92 4.96 9.69 -24.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.73 1.72 1.65 1.61 1.57 1.57 1.82%
Adjusted Per Share Value based on latest NOSH - 448,416
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 155.82 78.29 69.86 62.12 48.87 42.45 56.31 18.47%
EPS 1.80 1.34 9.55 1.99 1.65 4.04 7.72 -21.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7611 1.7409 1.7302 1.4098 1.38 1.2789 1.2511 5.86%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.475 0.45 0.935 0.665 0.76 0.84 0.825 -
P/RPS 0.31 0.58 1.35 0.91 1.33 1.61 1.17 -19.84%
P/EPS 26.59 33.78 9.85 28.60 39.58 16.94 8.51 20.90%
EY 3.76 2.96 10.16 3.50 2.53 5.90 11.75 -17.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.54 0.40 0.47 0.54 0.53 -10.62%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 27/02/18 27/02/17 25/02/16 26/02/15 26/02/14 -
Price 0.40 0.53 0.94 0.91 0.775 0.885 0.865 -
P/RPS 0.26 0.68 1.35 1.25 1.36 1.70 1.22 -22.70%
P/EPS 22.39 39.79 9.90 39.14 40.36 17.84 8.93 16.54%
EY 4.47 2.51 10.10 2.55 2.48 5.60 11.20 -14.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.31 0.55 0.55 0.48 0.56 0.55 -13.51%

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