[MALTON] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[MALTON] MALTON BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 20.49%
YoY- 47.07%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 354,923 222,783 111,591 500,300 398,136 295,514 91,107 147.78%
PBT 40,016 31,479 21,669 79,853 60,843 54,485 6,004 254.56%
Tax -13,601 -10,275 -6,560 -27,810 -17,650 -13,958 -1,941 266.61%
NP 26,415 21,204 15,109 52,043 43,193 40,527 4,063 248.73%
-
NP to SH 26,415 21,204 15,109 52,043 43,193 40,527 4,063 248.73%
-
Tax Rate 33.99% 32.64% 30.27% 34.83% 29.01% 25.62% 32.33% -
Total Cost 328,508 201,579 96,482 448,257 354,943 254,987 87,044 142.59%
-
Net Worth 673,408 671,175 672,456 653,636 648,104 656,629 615,732 6.15%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 673,408 671,175 672,456 653,636 648,104 656,629 615,732 6.15%
NOSH 434,457 427,499 425,605 418,997 418,131 418,235 418,865 2.46%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.44% 9.52% 13.54% 10.40% 10.85% 13.71% 4.46% -
ROE 3.92% 3.16% 2.25% 7.96% 6.66% 6.17% 0.66% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 81.69 52.11 26.22 119.40 95.22 70.66 21.75 141.81%
EPS 6.08 4.96 3.55 12.42 10.33 9.69 0.97 240.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.57 1.58 1.56 1.55 1.57 1.47 3.59%
Adjusted Per Share Value based on latest NOSH - 421,317
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 67.20 42.18 21.13 94.73 75.38 55.95 17.25 147.78%
EPS 5.00 4.01 2.86 9.85 8.18 7.67 0.77 248.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2751 1.2708 1.2733 1.2376 1.2271 1.2433 1.1659 6.15%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.82 0.84 1.11 0.985 0.905 0.825 0.835 -
P/RPS 1.00 1.61 4.23 0.82 0.95 1.17 3.84 -59.25%
P/EPS 13.49 16.94 31.27 7.93 8.76 8.51 86.08 -70.96%
EY 7.41 5.90 3.20 12.61 11.41 11.75 1.16 244.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.70 0.63 0.58 0.53 0.57 -4.73%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 17/11/14 28/08/14 28/05/14 26/02/14 27/11/13 -
Price 0.90 0.885 1.04 1.06 1.02 0.865 0.895 -
P/RPS 1.10 1.70 3.97 0.89 1.07 1.22 4.11 -58.50%
P/EPS 14.80 17.84 29.30 8.53 9.87 8.93 92.27 -70.51%
EY 6.76 5.60 3.41 11.72 10.13 11.20 1.08 240.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.66 0.68 0.66 0.55 0.61 -3.30%

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