[MALTON] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -16.72%
YoY- 20.7%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 500,468 817,080 643,174 652,030 520,164 632,216 549,029 -5.98%
PBT 111,704 111,775 30,013 29,974 39,492 71,201 32,485 127.64%
Tax -8,632 -49,358 -11,110 -9,222 -14,556 -34,886 -12,309 -21.04%
NP 103,072 62,417 18,902 20,752 24,936 36,315 20,176 196.32%
-
NP to SH 103,716 62,523 19,130 20,850 25,036 36,427 20,205 197.27%
-
Tax Rate 7.73% 44.16% 37.02% 30.77% 36.86% 49.00% 37.89% -
Total Cost 397,396 754,663 624,272 631,278 495,228 595,901 528,853 -17.33%
-
Net Worth 897,745 768,152 724,146 739,886 747,477 740,313 714,981 16.37%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 897,745 768,152 724,146 739,886 747,477 740,313 714,981 16.37%
NOSH 528,085 465,547 449,780 448,416 450,287 448,674 449,673 11.30%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 20.60% 7.64% 2.94% 3.18% 4.79% 5.74% 3.67% -
ROE 11.55% 8.14% 2.64% 2.82% 3.35% 4.92% 2.83% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 94.77 175.51 143.00 145.41 115.52 140.91 122.10 -15.52%
EPS 19.64 13.43 4.25 4.62 5.56 8.12 4.49 167.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.65 1.61 1.65 1.66 1.65 1.59 4.55%
Adjusted Per Share Value based on latest NOSH - 448,416
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 94.76 154.71 121.78 123.46 98.49 119.71 103.96 -5.98%
EPS 19.64 11.84 3.62 3.95 4.74 6.90 3.83 197.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6998 1.4544 1.3711 1.4009 1.4153 1.4017 1.3538 16.36%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.18 1.38 1.36 0.665 0.635 0.645 0.72 -
P/RPS 1.25 0.79 0.95 0.46 0.55 0.46 0.59 64.88%
P/EPS 6.01 10.28 31.97 14.30 11.42 7.94 16.02 -47.95%
EY 16.64 9.73 3.13 6.99 8.76 12.59 6.24 92.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.84 0.84 0.40 0.38 0.39 0.45 32.93%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 29/08/17 30/05/17 27/02/17 21/11/16 30/08/16 25/05/16 -
Price 1.01 0.99 1.41 0.91 0.78 0.61 0.695 -
P/RPS 1.07 0.56 0.99 0.63 0.68 0.43 0.57 52.11%
P/EPS 5.14 7.37 33.15 19.57 14.03 7.51 15.47 -51.99%
EY 19.45 13.57 3.02 5.11 7.13 13.31 6.47 108.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.88 0.55 0.47 0.37 0.44 21.57%

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