[MALTON] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 897.46%
YoY- 128.53%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 111,591 500,300 398,136 295,514 91,107 359,179 229,112 -38.06%
PBT 21,669 79,853 60,843 54,485 6,004 50,153 26,894 -13.40%
Tax -6,560 -27,810 -17,650 -13,958 -1,941 -14,766 -7,653 -9.75%
NP 15,109 52,043 43,193 40,527 4,063 35,387 19,241 -14.87%
-
NP to SH 15,109 52,043 43,193 40,527 4,063 35,387 19,241 -14.87%
-
Tax Rate 30.27% 34.83% 29.01% 25.62% 32.33% 29.44% 28.46% -
Total Cost 96,482 448,257 354,943 254,987 87,044 323,792 209,871 -40.40%
-
Net Worth 672,456 653,636 648,104 656,629 615,732 610,697 598,144 8.11%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - 17,986 -
Div Payout % - - - - - - 93.48% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 672,456 653,636 648,104 656,629 615,732 610,697 598,144 8.11%
NOSH 425,605 418,997 418,131 418,235 418,865 418,286 418,282 1.16%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.54% 10.40% 10.85% 13.71% 4.46% 9.85% 8.40% -
ROE 2.25% 7.96% 6.66% 6.17% 0.66% 5.79% 3.22% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.22 119.40 95.22 70.66 21.75 85.87 54.77 -38.77%
EPS 3.55 12.42 10.33 9.69 0.97 8.46 4.60 -15.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.30 -
NAPS 1.58 1.56 1.55 1.57 1.47 1.46 1.43 6.86%
Adjusted Per Share Value based on latest NOSH - 418,165
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 21.26 95.33 75.86 56.31 17.36 68.44 43.66 -38.07%
EPS 2.88 9.92 8.23 7.72 0.77 6.74 3.67 -14.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.43 -
NAPS 1.2813 1.2454 1.2349 1.2511 1.1732 1.1636 1.1397 8.11%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.11 0.985 0.905 0.825 0.835 0.83 0.51 -
P/RPS 4.23 0.82 0.95 1.17 3.84 0.97 0.93 174.26%
P/EPS 31.27 7.93 8.76 8.51 86.08 9.81 11.09 99.46%
EY 3.20 12.61 11.41 11.75 1.16 10.19 9.02 -49.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.43 -
P/NAPS 0.70 0.63 0.58 0.53 0.57 0.57 0.36 55.72%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 28/08/14 28/05/14 26/02/14 27/11/13 29/08/13 28/05/13 -
Price 1.04 1.06 1.02 0.865 0.895 0.79 0.725 -
P/RPS 3.97 0.89 1.07 1.22 4.11 0.92 1.32 108.21%
P/EPS 29.30 8.53 9.87 8.93 92.27 9.34 15.76 51.13%
EY 3.41 11.72 10.13 11.20 1.08 10.71 6.34 -33.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.93 -
P/NAPS 0.66 0.68 0.66 0.55 0.61 0.54 0.51 18.73%

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