[MALTON] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[MALTON] MALTON BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 6.58%
YoY- 124.48%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 222,783 111,591 500,300 398,136 295,514 91,107 359,179 -27.20%
PBT 31,479 21,669 79,853 60,843 54,485 6,004 50,153 -26.63%
Tax -10,275 -6,560 -27,810 -17,650 -13,958 -1,941 -14,766 -21.42%
NP 21,204 15,109 52,043 43,193 40,527 4,063 35,387 -28.85%
-
NP to SH 21,204 15,109 52,043 43,193 40,527 4,063 35,387 -28.85%
-
Tax Rate 32.64% 30.27% 34.83% 29.01% 25.62% 32.33% 29.44% -
Total Cost 201,579 96,482 448,257 354,943 254,987 87,044 323,792 -27.02%
-
Net Worth 671,175 672,456 653,636 648,104 656,629 615,732 610,697 6.47%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 671,175 672,456 653,636 648,104 656,629 615,732 610,697 6.47%
NOSH 427,499 425,605 418,997 418,131 418,235 418,865 418,286 1.45%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.52% 13.54% 10.40% 10.85% 13.71% 4.46% 9.85% -
ROE 3.16% 2.25% 7.96% 6.66% 6.17% 0.66% 5.79% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 52.11 26.22 119.40 95.22 70.66 21.75 85.87 -28.25%
EPS 4.96 3.55 12.42 10.33 9.69 0.97 8.46 -29.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.58 1.56 1.55 1.57 1.47 1.46 4.94%
Adjusted Per Share Value based on latest NOSH - 416,562
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 42.45 21.26 95.33 75.86 56.31 17.36 68.44 -27.20%
EPS 4.04 2.88 9.92 8.23 7.72 0.77 6.74 -28.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2789 1.2813 1.2454 1.2349 1.2511 1.1732 1.1636 6.48%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.84 1.11 0.985 0.905 0.825 0.835 0.83 -
P/RPS 1.61 4.23 0.82 0.95 1.17 3.84 0.97 40.05%
P/EPS 16.94 31.27 7.93 8.76 8.51 86.08 9.81 43.79%
EY 5.90 3.20 12.61 11.41 11.75 1.16 10.19 -30.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.70 0.63 0.58 0.53 0.57 0.57 -3.53%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 17/11/14 28/08/14 28/05/14 26/02/14 27/11/13 29/08/13 -
Price 0.885 1.04 1.06 1.02 0.865 0.895 0.79 -
P/RPS 1.70 3.97 0.89 1.07 1.22 4.11 0.92 50.41%
P/EPS 17.84 29.30 8.53 9.87 8.93 92.27 9.34 53.76%
EY 5.60 3.41 11.72 10.13 11.20 1.08 10.71 -35.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.66 0.68 0.66 0.55 0.61 0.54 2.44%

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