[MALTON] YoY TTM Result on 30-Jun-2012 [#4]

Stock
[MALTON] MALTON BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 3.35%
YoY- -14.67%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 503,444 500,300 359,179 340,438 462,392 346,920 417,647 3.16%
PBT 75,700 79,854 50,152 81,029 98,152 35,820 11,817 36.26%
Tax -29,853 -27,810 -14,766 -18,999 -25,458 -13,753 -5,514 32.49%
NP 45,847 52,044 35,386 62,030 72,694 22,067 6,303 39.17%
-
NP to SH 45,847 52,044 35,386 62,030 72,694 22,067 6,391 38.85%
-
Tax Rate 39.44% 34.83% 29.44% 23.45% 25.94% 38.39% 46.66% -
Total Cost 457,597 448,256 323,793 278,408 389,698 324,853 411,344 1.79%
-
Net Worth 448,498 657,254 610,703 417,920 508,402 348,300 420,000 1.09%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 11,508 - - - -
Div Payout % - - - 18.55% - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 448,498 657,254 610,703 417,920 508,402 348,300 420,000 1.09%
NOSH 448,498 421,317 418,290 417,920 348,220 348,300 350,000 4.21%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.11% 10.40% 9.85% 18.22% 15.72% 6.36% 1.51% -
ROE 10.22% 7.92% 5.79% 14.84% 14.30% 6.34% 1.52% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 112.25 118.75 85.87 81.46 132.79 99.60 119.33 -1.01%
EPS 10.22 12.35 8.46 14.84 20.88 6.34 1.83 33.18%
DPS 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
NAPS 1.00 1.56 1.46 1.00 1.46 1.00 1.20 -2.99%
Adjusted Per Share Value based on latest NOSH - 417,920
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 95.93 95.33 68.44 64.87 88.10 66.10 79.58 3.16%
EPS 8.74 9.92 6.74 11.82 13.85 4.20 1.22 38.82%
DPS 0.00 0.00 0.00 2.19 0.00 0.00 0.00 -
NAPS 0.8546 1.2523 1.1636 0.7963 0.9687 0.6637 0.8003 1.09%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.82 0.985 0.83 0.53 0.56 0.38 0.34 -
P/RPS 0.73 0.83 0.97 0.65 0.42 0.38 0.28 17.30%
P/EPS 8.02 7.97 9.81 3.57 2.68 6.00 18.62 -13.09%
EY 12.47 12.54 10.19 28.00 37.28 16.67 5.37 15.06%
DY 0.00 0.00 0.00 5.19 0.00 0.00 0.00 -
P/NAPS 0.82 0.63 0.57 0.53 0.38 0.38 0.28 19.60%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 29/08/13 30/08/12 26/08/11 27/08/10 28/08/09 -
Price 0.715 1.06 0.79 0.56 0.46 0.44 0.36 -
P/RPS 0.64 0.89 0.92 0.69 0.35 0.44 0.30 13.45%
P/EPS 6.99 8.58 9.34 3.77 2.20 6.94 19.72 -15.86%
EY 14.30 11.65 10.71 26.50 45.38 14.40 5.07 18.85%
DY 0.00 0.00 0.00 4.91 0.00 0.00 0.00 -
P/NAPS 0.72 0.68 0.54 0.56 0.32 0.44 0.30 15.70%

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