[MALTON] YoY Annualized 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- 5.05%
YoY- -8.09%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 512,974 445,566 591,028 310,640 354,032 356,148 392,010 4.58%
PBT 23,230 62,958 108,970 47,946 54,660 52,186 38,074 -7.90%
Tax -5,976 -20,550 -27,916 -12,478 -16,068 -13,288 -12,320 -11.35%
NP 17,254 42,408 81,054 35,468 38,592 38,898 25,754 -6.45%
-
NP to SH 17,274 42,408 81,054 35,468 38,592 38,898 25,754 -6.43%
-
Tax Rate 25.73% 32.64% 25.62% 26.03% 29.40% 25.46% 32.36% -
Total Cost 495,720 403,158 509,974 275,172 315,440 317,250 366,256 5.17%
-
Net Worth 724,248 671,175 656,629 606,469 559,667 460,083 431,553 9.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 724,248 671,175 656,629 606,469 559,667 460,083 431,553 9.00%
NOSH 449,843 427,499 418,235 418,254 417,662 348,548 348,027 4.36%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.36% 9.52% 13.71% 11.42% 10.90% 10.92% 6.57% -
ROE 2.39% 6.32% 12.34% 5.85% 6.90% 8.45% 5.97% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 114.03 104.23 141.31 74.27 84.77 102.18 112.64 0.20%
EPS 3.84 9.92 19.38 8.48 9.24 11.16 7.40 -10.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.57 1.57 1.45 1.34 1.32 1.24 4.44%
Adjusted Per Share Value based on latest NOSH - 418,603
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 97.13 84.37 111.91 58.82 67.03 67.43 74.22 4.58%
EPS 3.27 8.03 15.35 6.72 7.31 7.37 4.88 -6.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3713 1.2708 1.2433 1.1483 1.0597 0.8711 0.8171 9.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.76 0.84 0.825 0.52 0.68 0.73 0.39 -
P/RPS 0.67 0.81 0.58 0.70 0.80 0.71 0.35 11.42%
P/EPS 19.79 8.47 4.26 6.13 7.36 6.54 5.27 24.66%
EY 5.05 11.81 23.49 16.31 13.59 15.29 18.97 -19.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.53 0.36 0.51 0.55 0.31 7.17%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 26/02/14 28/02/13 24/02/12 28/02/11 22/02/10 -
Price 0.775 0.885 0.865 0.485 0.67 0.58 0.35 -
P/RPS 0.68 0.85 0.61 0.65 0.79 0.57 0.31 13.98%
P/EPS 20.18 8.92 4.46 5.72 7.25 5.20 4.73 27.33%
EY 4.95 11.21 22.40 17.48 13.79 19.24 21.14 -21.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.55 0.33 0.50 0.44 0.28 9.39%

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