[MALTON] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 87.63%
YoY- -3.79%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 701,744 537,148 427,569 499,373 318,742 461,334 328,989 13.44%
PBT 74,573 55,836 56,848 80,664 77,672 99,389 42,876 9.65%
Tax -36,509 -22,566 -24,127 -22,485 -17,204 -26,848 -14,237 16.97%
NP 38,064 33,270 32,721 58,179 60,468 72,541 28,639 4.85%
-
NP to SH 38,209 33,280 32,721 58,179 60,468 72,541 28,639 4.91%
-
Tax Rate 48.96% 40.41% 42.44% 27.87% 22.15% 27.01% 33.21% -
Total Cost 663,680 503,878 394,848 441,194 258,274 388,793 300,350 14.11%
-
Net Worth 739,886 721,648 673,883 656,519 606,975 559,683 459,948 8.23%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 2,300 11,508 - - -
Div Payout % - - - 3.95% 19.03% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 739,886 721,648 673,883 656,519 606,975 559,683 459,948 8.23%
NOSH 448,416 448,229 429,225 418,165 418,603 417,674 348,446 4.28%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.42% 6.19% 7.65% 11.65% 18.97% 15.72% 8.71% -
ROE 5.16% 4.61% 4.86% 8.86% 9.96% 12.96% 6.23% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 156.49 119.84 99.61 119.42 76.14 110.45 94.42 8.77%
EPS 8.52 7.42 7.62 13.91 14.45 17.37 8.22 0.59%
DPS 0.00 0.00 0.00 0.55 2.75 0.00 0.00 -
NAPS 1.65 1.61 1.57 1.57 1.45 1.34 1.32 3.78%
Adjusted Per Share Value based on latest NOSH - 418,165
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 132.87 101.71 80.96 94.55 60.35 87.35 62.29 13.44%
EPS 7.23 6.30 6.20 11.02 11.45 13.74 5.42 4.91%
DPS 0.00 0.00 0.00 0.44 2.18 0.00 0.00 -
NAPS 1.4009 1.3664 1.276 1.2431 1.1493 1.0597 0.8709 8.23%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.665 0.76 0.84 0.825 0.52 0.68 0.73 -
P/RPS 0.42 0.63 0.84 0.69 0.68 0.62 0.77 -9.60%
P/EPS 7.80 10.24 11.02 5.93 3.60 3.92 8.88 -2.13%
EY 12.81 9.77 9.08 16.86 27.78 25.54 11.26 2.17%
DY 0.00 0.00 0.00 0.67 5.29 0.00 0.00 -
P/NAPS 0.40 0.47 0.54 0.53 0.36 0.51 0.55 -5.16%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 26/02/15 26/02/14 28/02/13 24/02/12 28/02/11 -
Price 0.91 0.775 0.885 0.865 0.485 0.67 0.58 -
P/RPS 0.58 0.65 0.89 0.72 0.64 0.61 0.61 -0.83%
P/EPS 10.68 10.44 11.61 6.22 3.36 3.86 7.06 7.13%
EY 9.36 9.58 8.61 16.08 29.78 25.92 14.17 -6.67%
DY 0.00 0.00 0.00 0.64 5.67 0.00 0.00 -
P/NAPS 0.55 0.48 0.56 0.55 0.33 0.50 0.44 3.78%

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