[MALTON] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[MALTON] MALTON BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -83.79%
YoY- -89.06%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 204,407 91,107 130,067 73,792 77,268 78,052 112,947 48.34%
PBT 48,481 6,004 23,259 2,920 12,590 11,383 38,417 16.72%
Tax -12,017 -1,941 -7,113 -1,414 -3,297 -2,942 -9,451 17.31%
NP 36,464 4,063 16,146 1,506 9,293 8,441 28,966 16.53%
-
NP to SH 36,464 4,063 16,146 1,506 9,293 8,441 28,966 16.53%
-
Tax Rate 24.79% 32.33% 30.58% 48.42% 26.19% 25.85% 24.60% -
Total Cost 167,943 87,044 113,921 72,286 67,975 69,611 83,981 58.52%
-
Net Worth 656,519 615,732 610,703 598,216 606,975 597,555 417,920 35.02%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 2,300 - - - -
Div Payout % - - - 152.78% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 656,519 615,732 610,703 598,216 606,975 597,555 417,920 35.02%
NOSH 418,165 418,865 418,290 418,333 418,603 417,871 417,920 0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 17.84% 4.46% 12.41% 2.04% 12.03% 10.81% 25.65% -
ROE 5.55% 0.66% 2.64% 0.25% 1.53% 1.41% 6.93% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.88 21.75 31.09 17.64 18.46 18.68 27.03 48.27%
EPS 8.72 0.97 3.86 0.36 2.22 2.02 6.93 16.50%
DPS 0.00 0.00 0.00 0.55 0.00 0.00 0.00 -
NAPS 1.57 1.47 1.46 1.43 1.45 1.43 1.00 34.97%
Adjusted Per Share Value based on latest NOSH - 418,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.70 17.25 24.63 13.97 14.63 14.78 21.39 48.31%
EPS 6.90 0.77 3.06 0.29 1.76 1.60 5.48 16.55%
DPS 0.00 0.00 0.00 0.44 0.00 0.00 0.00 -
NAPS 1.2431 1.1659 1.1563 1.1327 1.1493 1.1314 0.7913 35.02%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.825 0.835 0.83 0.51 0.52 0.51 0.53 -
P/RPS 1.69 3.84 2.67 2.89 2.82 2.73 1.96 -9.38%
P/EPS 9.46 86.08 21.50 141.67 23.42 25.25 7.65 15.16%
EY 10.57 1.16 4.65 0.71 4.27 3.96 13.08 -13.20%
DY 0.00 0.00 0.00 1.08 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.57 0.36 0.36 0.36 0.53 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 29/08/13 28/05/13 28/02/13 20/11/12 30/08/12 -
Price 0.865 0.895 0.79 0.725 0.485 0.55 0.56 -
P/RPS 1.77 4.11 2.54 4.11 2.63 2.94 2.07 -9.88%
P/EPS 9.92 92.27 20.47 201.39 21.85 27.23 8.08 14.61%
EY 10.08 1.08 4.89 0.50 4.58 3.67 12.38 -12.77%
DY 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.54 0.51 0.33 0.38 0.56 -1.19%

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