[MALTON] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 10.09%
YoY- 29.36%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 91,107 130,067 73,792 77,268 78,052 112,947 50,475 48.19%
PBT 6,004 23,259 2,920 12,590 11,383 38,417 15,282 -46.32%
Tax -1,941 -7,113 -1,414 -3,297 -2,942 -9,451 -1,514 17.99%
NP 4,063 16,146 1,506 9,293 8,441 28,966 13,768 -55.64%
-
NP to SH 4,063 16,146 1,506 9,293 8,441 28,966 13,768 -55.64%
-
Tax Rate 32.33% 30.58% 48.42% 26.19% 25.85% 24.60% 9.91% -
Total Cost 87,044 113,921 72,286 67,975 69,611 83,981 36,707 77.73%
-
Net Worth 615,732 610,703 598,216 606,975 597,555 417,920 569,133 5.38%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 2,300 - - - - -
Div Payout % - - 152.78% - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 615,732 610,703 598,216 606,975 597,555 417,920 569,133 5.38%
NOSH 418,865 418,290 418,333 418,603 417,871 417,920 418,480 0.06%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.46% 12.41% 2.04% 12.03% 10.81% 25.65% 27.28% -
ROE 0.66% 2.64% 0.25% 1.53% 1.41% 6.93% 2.42% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 21.75 31.09 17.64 18.46 18.68 27.03 12.06 48.11%
EPS 0.97 3.86 0.36 2.22 2.02 6.93 3.29 -55.66%
DPS 0.00 0.00 0.55 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.46 1.43 1.45 1.43 1.00 1.36 5.31%
Adjusted Per Share Value based on latest NOSH - 418,603
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 17.36 24.78 14.06 14.72 14.87 21.52 9.62 48.17%
EPS 0.77 3.08 0.29 1.77 1.61 5.52 2.62 -55.76%
DPS 0.00 0.00 0.44 0.00 0.00 0.00 0.00 -
NAPS 1.1732 1.1636 1.1398 1.1565 1.1386 0.7963 1.0844 5.38%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.835 0.83 0.51 0.52 0.51 0.53 0.58 -
P/RPS 3.84 2.67 2.89 2.82 2.73 1.96 4.81 -13.93%
P/EPS 86.08 21.50 141.67 23.42 25.25 7.65 17.63 187.52%
EY 1.16 4.65 0.71 4.27 3.96 13.08 5.67 -65.24%
DY 0.00 0.00 1.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.36 0.36 0.36 0.53 0.43 20.65%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 28/05/13 28/02/13 20/11/12 30/08/12 28/05/12 -
Price 0.895 0.79 0.725 0.485 0.55 0.56 0.50 -
P/RPS 4.11 2.54 4.11 2.63 2.94 2.07 4.15 -0.64%
P/EPS 92.27 20.47 201.39 21.85 27.23 8.08 15.20 232.40%
EY 1.08 4.89 0.50 4.58 3.67 12.38 6.58 -69.98%
DY 0.00 0.00 0.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.51 0.33 0.38 0.56 0.37 39.51%

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