[MALTON] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 93.34%
YoY- 380.86%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 476,060 817,783 410,867 366,621 326,015 256,487 222,783 13.47%
PBT 6,257 16,656 16,821 60,393 14,987 11,615 31,479 -23.58%
Tax -3,198 -7,451 -10,335 -10,577 -4,611 -2,988 -10,275 -17.66%
NP 3,059 9,205 6,486 49,816 10,376 8,627 21,204 -27.55%
-
NP to SH 3,290 9,434 7,035 50,130 10,425 8,637 21,204 -26.67%
-
Tax Rate 51.11% 44.73% 61.44% 17.51% 30.77% 25.73% 32.64% -
Total Cost 473,001 808,578 404,381 316,805 315,639 247,860 201,579 15.26%
-
Net Worth 929,527 924,245 913,683 908,055 739,886 724,248 671,175 5.57%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 929,527 924,245 913,683 908,055 739,886 724,248 671,175 5.57%
NOSH 528,140 528,140 528,140 527,990 448,416 449,843 427,499 3.58%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 0.64% 1.13% 1.58% 13.59% 3.18% 3.36% 9.52% -
ROE 0.35% 1.02% 0.77% 5.52% 1.41% 1.19% 3.16% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 90.14 154.84 77.80 69.44 72.70 57.02 52.11 9.55%
EPS 0.62 1.79 1.33 9.50 2.31 1.92 4.96 -29.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.75 1.73 1.72 1.65 1.61 1.57 1.92%
Adjusted Per Share Value based on latest NOSH - 527,990
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 90.71 155.82 78.29 69.86 62.12 48.87 42.45 13.47%
EPS 0.63 1.80 1.34 9.55 1.99 1.65 4.04 -26.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7711 1.7611 1.7409 1.7302 1.4098 1.38 1.2789 5.57%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.52 0.475 0.45 0.935 0.665 0.76 0.84 -
P/RPS 0.58 0.31 0.58 1.35 0.91 1.33 1.61 -15.63%
P/EPS 83.48 26.59 33.78 9.85 28.60 39.58 16.94 30.41%
EY 1.20 3.76 2.96 10.16 3.50 2.53 5.90 -23.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.26 0.54 0.40 0.47 0.54 -9.32%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 26/02/20 26/02/19 27/02/18 27/02/17 25/02/16 26/02/15 -
Price 0.475 0.40 0.53 0.94 0.91 0.775 0.885 -
P/RPS 0.53 0.26 0.68 1.35 1.25 1.36 1.70 -17.64%
P/EPS 76.25 22.39 39.79 9.90 39.14 40.36 17.84 27.36%
EY 1.31 4.47 2.51 10.10 2.55 2.48 5.60 -21.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.31 0.55 0.55 0.48 0.56 -11.43%

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