[MALTON] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 10.09%
YoY- 29.36%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 133,412 111,192 204,407 77,268 77,742 109,288 116,288 2.31%
PBT 6,731 9,810 48,481 12,590 10,663 18,198 10,537 -7.19%
Tax -2,434 -3,715 -12,017 -3,297 -3,479 -4,295 -4,065 -8.18%
NP 4,297 6,095 36,464 9,293 7,184 13,903 6,472 -6.59%
-
NP to SH 4,303 6,095 36,464 9,293 7,184 13,903 6,472 -6.57%
-
Tax Rate 36.16% 37.87% 24.79% 26.19% 32.63% 23.60% 38.58% -
Total Cost 129,115 105,097 167,943 67,975 70,558 95,385 109,816 2.73%
-
Net Worth 721,648 673,883 656,519 606,975 559,683 459,948 431,466 8.94%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 721,648 673,883 656,519 606,975 559,683 459,948 431,466 8.94%
NOSH 448,229 429,225 418,165 418,603 417,674 348,446 347,956 4.30%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.22% 5.48% 17.84% 12.03% 9.24% 12.72% 5.57% -
ROE 0.60% 0.90% 5.55% 1.53% 1.28% 3.02% 1.50% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 29.76 25.91 48.88 18.46 18.61 31.36 33.42 -1.91%
EPS 0.96 1.42 8.72 2.22 1.72 3.99 1.86 -10.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.57 1.57 1.45 1.34 1.32 1.24 4.44%
Adjusted Per Share Value based on latest NOSH - 418,603
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 25.26 21.05 38.70 14.63 14.72 20.69 22.02 2.31%
EPS 0.81 1.15 6.90 1.76 1.36 2.63 1.23 -6.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3664 1.276 1.2431 1.1493 1.0597 0.8709 0.817 8.94%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.76 0.84 0.825 0.52 0.68 0.73 0.39 -
P/RPS 2.55 3.24 1.69 2.82 3.65 2.33 1.17 13.85%
P/EPS 79.17 59.15 9.46 23.42 39.53 18.30 20.97 24.77%
EY 1.26 1.69 10.57 4.27 2.53 5.47 4.77 -19.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.53 0.36 0.51 0.55 0.31 7.17%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 26/02/14 28/02/13 24/02/12 28/02/11 22/02/10 -
Price 0.775 0.885 0.865 0.485 0.67 0.58 0.35 -
P/RPS 2.60 3.42 1.77 2.63 3.60 1.85 1.05 16.30%
P/EPS 80.73 62.32 9.92 21.85 38.95 14.54 18.82 27.45%
EY 1.24 1.60 10.08 4.58 2.57 6.88 5.31 -21.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.55 0.33 0.50 0.44 0.28 9.39%

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