[MALTON] YoY Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -20.34%
YoY- -0.79%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 445,566 591,028 310,640 354,032 356,148 392,010 459,308 -0.50%
PBT 62,958 108,970 47,946 54,660 52,186 38,074 10,838 34.05%
Tax -20,550 -27,916 -12,478 -16,068 -13,288 -12,320 -3,874 32.04%
NP 42,408 81,054 35,468 38,592 38,898 25,754 6,964 35.11%
-
NP to SH 42,408 81,054 35,468 38,592 38,898 25,754 7,218 34.31%
-
Tax Rate 32.64% 25.62% 26.03% 29.40% 25.46% 32.36% 35.74% -
Total Cost 403,158 509,974 275,172 315,440 317,250 366,256 452,344 -1.89%
-
Net Worth 671,175 656,629 606,469 559,667 460,083 431,553 412,952 8.42%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 671,175 656,629 606,469 559,667 460,083 431,553 412,952 8.42%
NOSH 427,499 418,235 418,254 417,662 348,548 348,027 347,019 3.53%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 9.52% 13.71% 11.42% 10.90% 10.92% 6.57% 1.52% -
ROE 6.32% 12.34% 5.85% 6.90% 8.45% 5.97% 1.75% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 104.23 141.31 74.27 84.77 102.18 112.64 132.36 -3.90%
EPS 9.92 19.38 8.48 9.24 11.16 7.40 2.08 29.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.57 1.45 1.34 1.32 1.24 1.19 4.72%
Adjusted Per Share Value based on latest NOSH - 417,674
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 84.37 111.91 58.82 67.03 67.43 74.22 86.97 -0.50%
EPS 8.03 15.35 6.72 7.31 7.37 4.88 1.37 34.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2708 1.2433 1.1483 1.0597 0.8711 0.8171 0.7819 8.42%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.84 0.825 0.52 0.68 0.73 0.39 0.29 -
P/RPS 0.81 0.58 0.70 0.80 0.71 0.35 0.22 24.25%
P/EPS 8.47 4.26 6.13 7.36 6.54 5.27 13.94 -7.96%
EY 11.81 23.49 16.31 13.59 15.29 18.97 7.17 8.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.36 0.51 0.55 0.31 0.24 14.46%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 28/02/13 24/02/12 28/02/11 22/02/10 19/02/09 -
Price 0.885 0.865 0.485 0.67 0.58 0.35 0.28 -
P/RPS 0.85 0.61 0.65 0.79 0.57 0.31 0.21 26.22%
P/EPS 8.92 4.46 5.72 7.25 5.20 4.73 13.46 -6.62%
EY 11.21 22.40 17.48 13.79 19.24 21.14 7.43 7.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.33 0.50 0.44 0.28 0.24 15.15%

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