[MALTON] YoY TTM Result on 31-Mar-2015 [#3]

Stock
[MALTON] MALTON BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 7.78%
YoY- -40.57%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 878,917 702,825 560,293 457,087 528,203 342,059 395,426 14.23%
PBT 155,710 69,347 60,048 59,027 84,102 65,310 76,086 12.67%
Tax -51,967 -33,987 -25,484 -23,761 -24,763 -17,104 -16,064 21.60%
NP 103,743 35,360 34,564 35,266 59,339 48,206 60,022 9.54%
-
NP to SH 104,258 35,621 34,580 35,266 59,339 48,206 60,022 9.63%
-
Tax Rate 33.37% 49.01% 42.44% 40.25% 29.44% 26.19% 21.11% -
Total Cost 775,174 667,465 525,729 421,821 468,864 293,853 335,404 14.97%
-
Net Worth 913,642 725,980 713,964 696,297 645,671 598,216 569,133 8.20%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - 11,508 -
Div Payout % - - - - - - 19.17% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 913,642 725,980 713,964 696,297 645,671 598,216 569,133 8.20%
NOSH 528,140 450,919 449,034 449,224 416,562 418,333 418,480 3.95%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 11.80% 5.03% 6.17% 7.72% 11.23% 14.09% 15.18% -
ROE 11.41% 4.91% 4.84% 5.06% 9.19% 8.06% 10.55% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 166.42 155.86 124.78 101.75 126.80 81.77 94.49 9.88%
EPS 19.74 7.90 7.70 7.85 14.24 11.52 14.34 5.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
NAPS 1.73 1.61 1.59 1.55 1.55 1.43 1.36 4.09%
Adjusted Per Share Value based on latest NOSH - 449,224
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 166.42 133.08 106.09 86.55 100.01 64.77 74.87 14.23%
EPS 19.74 6.74 6.55 6.68 11.24 9.13 11.36 9.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.18 -
NAPS 1.7299 1.3746 1.3518 1.3184 1.2225 1.1327 1.0776 8.20%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.805 1.36 0.72 0.82 0.905 0.51 0.58 -
P/RPS 0.48 0.87 0.58 0.81 0.71 0.62 0.61 -3.91%
P/EPS 4.08 17.22 9.35 10.45 6.35 4.43 4.04 0.16%
EY 24.52 5.81 10.70 9.57 15.74 22.59 24.73 -0.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.74 -
P/NAPS 0.47 0.84 0.45 0.53 0.58 0.36 0.43 1.49%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 30/05/17 25/05/16 27/05/15 28/05/14 28/05/13 28/05/12 -
Price 0.58 1.41 0.695 0.90 1.02 0.725 0.50 -
P/RPS 0.35 0.90 0.56 0.88 0.80 0.89 0.53 -6.67%
P/EPS 2.94 17.85 9.02 11.46 7.16 6.29 3.49 -2.81%
EY 34.04 5.60 11.08 8.72 13.97 15.89 28.69 2.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.50 -
P/NAPS 0.34 0.88 0.44 0.58 0.66 0.51 0.37 -1.39%

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