[MALTON] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 398.73%
YoY- 128.53%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 652,030 512,974 445,566 591,028 310,640 354,032 356,148 10.59%
PBT 29,974 23,230 62,958 108,970 47,946 54,660 52,186 -8.81%
Tax -9,222 -5,976 -20,550 -27,916 -12,478 -16,068 -13,288 -5.90%
NP 20,752 17,254 42,408 81,054 35,468 38,592 38,898 -9.93%
-
NP to SH 20,850 17,274 42,408 81,054 35,468 38,592 38,898 -9.86%
-
Tax Rate 30.77% 25.73% 32.64% 25.62% 26.03% 29.40% 25.46% -
Total Cost 631,278 495,720 403,158 509,974 275,172 315,440 317,250 12.13%
-
Net Worth 739,886 724,248 671,175 656,629 606,469 559,667 460,083 8.23%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 739,886 724,248 671,175 656,629 606,469 559,667 460,083 8.23%
NOSH 448,416 449,843 427,499 418,235 418,254 417,662 348,548 4.28%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.18% 3.36% 9.52% 13.71% 11.42% 10.90% 10.92% -
ROE 2.82% 2.39% 6.32% 12.34% 5.85% 6.90% 8.45% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 145.41 114.03 104.23 141.31 74.27 84.77 102.18 6.05%
EPS 4.62 3.84 9.92 19.38 8.48 9.24 11.16 -13.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.61 1.57 1.57 1.45 1.34 1.32 3.78%
Adjusted Per Share Value based on latest NOSH - 418,165
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 123.46 97.13 84.37 111.91 58.82 67.03 67.43 10.59%
EPS 3.95 3.27 8.03 15.35 6.72 7.31 7.37 -9.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4009 1.3713 1.2708 1.2433 1.1483 1.0597 0.8711 8.23%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.665 0.76 0.84 0.825 0.52 0.68 0.73 -
P/RPS 0.46 0.67 0.81 0.58 0.70 0.80 0.71 -6.97%
P/EPS 14.30 19.79 8.47 4.26 6.13 7.36 6.54 13.91%
EY 6.99 5.05 11.81 23.49 16.31 13.59 15.29 -12.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.54 0.53 0.36 0.51 0.55 -5.16%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 26/02/15 26/02/14 28/02/13 24/02/12 28/02/11 -
Price 0.91 0.775 0.885 0.865 0.485 0.67 0.58 -
P/RPS 0.63 0.68 0.85 0.61 0.65 0.79 0.57 1.68%
P/EPS 19.57 20.18 8.92 4.46 5.72 7.25 5.20 24.69%
EY 5.11 4.95 11.21 22.40 17.48 13.79 19.24 -19.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 0.56 0.55 0.33 0.50 0.44 3.78%

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