[MALTON] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 23.31%
YoY- 115.38%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 563,159 861,877 1,471,124 1,404,552 863,019 857,686 701,744 -3.59%
PBT 117,819 37,608 41,638 69,545 39,456 157,181 74,573 7.91%
Tax -67,750 -32,735 -30,145 -40,931 -27,137 -55,324 -36,509 10.84%
NP 50,069 4,873 11,493 28,614 12,319 101,857 38,064 4.67%
-
NP to SH 50,294 6,360 11,923 29,292 13,600 102,228 38,209 4.68%
-
Tax Rate 57.50% 87.04% 72.40% 58.86% 68.78% 35.20% 48.96% -
Total Cost 513,090 857,004 1,459,631 1,375,938 850,700 755,829 663,680 -4.19%
-
Net Worth 987,622 934,808 929,527 924,245 913,683 908,055 739,886 4.92%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 987,622 934,808 929,527 924,245 913,683 908,055 739,886 4.92%
NOSH 528,140 528,140 528,140 528,140 528,140 527,990 448,416 2.76%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 8.89% 0.57% 0.78% 2.04% 1.43% 11.88% 5.42% -
ROE 5.09% 0.68% 1.28% 3.17% 1.49% 11.26% 5.16% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 106.63 163.19 278.55 265.94 163.41 162.46 156.49 -6.19%
EPS 9.52 1.20 2.26 5.55 2.58 19.36 8.52 1.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.77 1.76 1.75 1.73 1.72 1.65 2.10%
Adjusted Per Share Value based on latest NOSH - 528,140
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 107.30 164.22 280.31 267.62 164.44 163.42 133.71 -3.59%
EPS 9.58 1.21 2.27 5.58 2.59 19.48 7.28 4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8818 1.7812 1.7711 1.7611 1.7409 1.7302 1.4098 4.92%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.395 0.50 0.52 0.475 0.45 0.935 0.665 -
P/RPS 0.37 0.31 0.19 0.18 0.28 0.58 0.42 -2.08%
P/EPS 4.15 41.52 23.03 8.56 17.48 4.83 7.80 -9.97%
EY 24.11 2.41 4.34 11.68 5.72 20.71 12.81 11.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.28 0.30 0.27 0.26 0.54 0.40 -10.17%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 26/02/21 26/02/20 26/02/19 27/02/18 27/02/17 -
Price 0.39 0.44 0.475 0.40 0.53 0.94 0.91 -
P/RPS 0.37 0.27 0.17 0.15 0.32 0.58 0.58 -7.21%
P/EPS 4.10 36.54 21.04 7.21 20.58 4.85 10.68 -14.74%
EY 24.42 2.74 4.75 13.87 4.86 20.60 9.36 17.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.27 0.23 0.31 0.55 0.55 -14.81%

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