[MALTON] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[MALTON] MALTON BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 972.11%
YoY- -44.26%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 220,444 148,521 102,164 130,067 112,947 167,935 86,020 16.96%
PBT 46,837 35,684 19,011 23,259 38,417 33,474 10,484 28.30%
Tax -25,654 -16,252 -10,160 -7,113 -9,451 -6,516 -4,940 31.56%
NP 21,183 19,432 8,851 16,146 28,966 26,958 5,544 25.00%
-
NP to SH 21,273 19,432 8,851 16,146 28,966 26,958 5,544 25.09%
-
Tax Rate 54.77% 45.54% 53.44% 30.58% 24.60% 19.47% 47.12% -
Total Cost 199,261 129,089 93,313 113,921 83,981 140,977 80,476 16.29%
-
Net Worth 739,186 448,498 657,254 610,703 417,920 508,402 348,300 13.34%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 739,186 448,498 657,254 610,703 417,920 508,402 348,300 13.34%
NOSH 447,991 448,498 421,317 418,290 417,920 348,220 348,300 4.28%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.61% 13.08% 8.66% 12.41% 25.65% 16.05% 6.45% -
ROE 2.88% 4.33% 1.35% 2.64% 6.93% 5.30% 1.59% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 49.21 33.12 24.25 31.09 27.03 48.23 24.70 12.16%
EPS 4.74 4.33 2.10 3.86 6.93 7.74 1.59 19.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.00 1.56 1.46 1.00 1.46 1.00 8.69%
Adjusted Per Share Value based on latest NOSH - 418,290
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 42.00 28.30 19.47 24.78 21.52 32.00 16.39 16.96%
EPS 4.05 3.70 1.69 3.08 5.52 5.14 1.06 25.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4085 0.8546 1.2523 1.1636 0.7963 0.9687 0.6637 13.34%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.645 0.82 0.985 0.83 0.53 0.56 0.38 -
P/RPS 1.31 2.48 4.06 2.67 1.96 1.16 1.54 -2.65%
P/EPS 13.58 18.93 46.89 21.50 7.65 7.23 23.87 -8.96%
EY 7.36 5.28 2.13 4.65 13.08 13.82 4.19 9.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.82 0.63 0.57 0.53 0.38 0.38 0.43%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 27/08/15 28/08/14 29/08/13 30/08/12 26/08/11 27/08/10 -
Price 0.61 0.715 1.06 0.79 0.56 0.46 0.44 -
P/RPS 1.24 2.16 4.37 2.54 2.07 0.95 1.78 -5.84%
P/EPS 12.85 16.50 50.46 20.47 8.08 5.94 27.64 -11.97%
EY 7.78 6.06 1.98 4.89 12.38 16.83 3.62 13.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.72 0.68 0.54 0.56 0.32 0.44 -2.84%

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