[MALTON] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[MALTON] MALTON BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 83.91%
YoY- -42.95%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 398,136 295,514 91,107 359,179 229,112 155,320 78,052 196.61%
PBT 60,843 54,485 6,004 50,153 26,894 23,973 11,383 206.01%
Tax -17,650 -13,958 -1,941 -14,766 -7,653 -6,239 -2,942 230.52%
NP 43,193 40,527 4,063 35,387 19,241 17,734 8,441 197.24%
-
NP to SH 43,193 40,527 4,063 35,387 19,241 17,734 8,441 197.24%
-
Tax Rate 29.01% 25.62% 32.33% 29.44% 28.46% 26.03% 25.85% -
Total Cost 354,943 254,987 87,044 323,792 209,871 137,586 69,611 196.54%
-
Net Worth 648,104 656,629 615,732 610,697 598,144 606,469 597,555 5.56%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - 17,986 - - -
Div Payout % - - - - 93.48% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 648,104 656,629 615,732 610,697 598,144 606,469 597,555 5.56%
NOSH 418,131 418,235 418,865 418,286 418,282 418,254 417,871 0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.85% 13.71% 4.46% 9.85% 8.40% 11.42% 10.81% -
ROE 6.66% 6.17% 0.66% 5.79% 3.22% 2.92% 1.41% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 95.22 70.66 21.75 85.87 54.77 37.14 18.68 196.48%
EPS 10.33 9.69 0.97 8.46 4.60 4.24 2.02 197.11%
DPS 0.00 0.00 0.00 0.00 4.30 0.00 0.00 -
NAPS 1.55 1.57 1.47 1.46 1.43 1.45 1.43 5.52%
Adjusted Per Share Value based on latest NOSH - 418,290
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 75.38 55.95 17.25 68.01 43.38 29.41 14.78 196.58%
EPS 8.18 7.67 0.77 6.70 3.64 3.36 1.60 197.06%
DPS 0.00 0.00 0.00 0.00 3.41 0.00 0.00 -
NAPS 1.2271 1.2433 1.1659 1.1563 1.1325 1.1483 1.1314 5.56%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.905 0.825 0.835 0.83 0.51 0.52 0.51 -
P/RPS 0.95 1.17 3.84 0.97 0.93 1.40 2.73 -50.55%
P/EPS 8.76 8.51 86.08 9.81 11.09 12.26 25.25 -50.65%
EY 11.41 11.75 1.16 10.19 9.02 8.15 3.96 102.61%
DY 0.00 0.00 0.00 0.00 8.43 0.00 0.00 -
P/NAPS 0.58 0.53 0.57 0.57 0.36 0.36 0.36 37.47%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 27/11/13 29/08/13 28/05/13 28/02/13 20/11/12 -
Price 1.02 0.865 0.895 0.79 0.725 0.485 0.55 -
P/RPS 1.07 1.22 4.11 0.92 1.32 1.31 2.94 -49.05%
P/EPS 9.87 8.93 92.27 9.34 15.76 11.44 27.23 -49.19%
EY 10.13 11.20 1.08 10.71 6.34 8.74 3.67 96.89%
DY 0.00 0.00 0.00 0.00 5.93 0.00 0.00 -
P/NAPS 0.66 0.55 0.61 0.54 0.51 0.33 0.38 44.53%

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