[MALTON] YoY TTM 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- 3.61%
YoY- -16.64%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 537,148 427,569 499,373 318,742 461,334 328,989 383,998 5.75%
PBT 55,836 56,848 80,664 77,672 99,389 42,876 25,435 13.99%
Tax -22,566 -24,127 -22,485 -17,204 -26,848 -14,237 -9,737 15.02%
NP 33,270 32,721 58,179 60,468 72,541 28,639 15,698 13.32%
-
NP to SH 33,280 32,721 58,179 60,468 72,541 28,639 15,711 13.31%
-
Tax Rate 40.41% 42.44% 27.87% 22.15% 27.01% 33.21% 38.28% -
Total Cost 503,878 394,848 441,194 258,274 388,793 300,350 368,300 5.36%
-
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 - - 2,300 11,508 - - - -
Div Payout % - - 3.95% 19.03% - - - -
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 6.19% 7.65% 11.65% 18.97% 15.72% 8.71% 4.09% -
ROE 4.61% 4.86% 8.86% 9.96% 12.96% 6.23% 3.64% -
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 119.84 99.61 119.42 76.14 110.45 94.42 110.36 1.38%
EPS 7.42 7.62 13.91 14.45 17.37 8.22 4.52 8.60%
DPS 0.00 0.00 0.55 2.75 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 102.35 81.47 95.15 60.73 87.90 62.69 73.17 5.75%
EPS 6.34 6.23 11.09 11.52 13.82 5.46 2.99 13.33%
DPS 0.00 0.00 0.44 2.19 0.00 0.00 0.00 -
NAPS 1.375 1.284 1.2509 1.1565 1.0664 0.8764 0.8221 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 0.63 0.84 0.69 0.68 0.62 0.77 0.35 10.28%
P/EPS 10.24 11.02 5.93 3.60 3.92 8.88 8.64 2.87%
EY 9.77 9.08 16.86 27.78 25.54 11.26 11.58 -2.79%
DY 0.00 0.00 0.67 5.29 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 0.65 0.89 0.72 0.64 0.61 0.61 0.32 12.53%
P/EPS 10.44 11.61 6.22 3.36 3.86 7.06 7.75 5.08%
EY 9.58 8.61 16.08 29.78 25.92 14.17 12.90 -4.83%
DY 0.00 0.00 0.64 5.67 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