[MALTON] YoY Annualized 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- -27.67%
YoY- -41.81%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 549,029 473,230 530,848 305,482 303,321 392,609 347,866 7.89%
PBT 32,485 53,354 81,124 35,858 56,816 86,237 33,781 -0.64%
Tax -12,309 -18,134 -23,533 -10,204 -12,730 -25,256 -11,750 0.77%
NP 20,176 35,220 57,590 25,654 44,085 60,981 22,030 -1.45%
-
NP to SH 20,205 35,220 57,590 25,654 44,085 60,981 22,030 -1.42%
-
Tax Rate 37.89% 33.99% 29.01% 28.46% 22.41% 29.29% 34.78% -
Total Cost 528,853 438,010 473,257 279,828 259,236 331,628 325,836 8.39%
-
Net Worth 714,981 673,408 648,104 598,144 568,483 480,698 435,733 8.59%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - 23,981 - - - -
Div Payout % - - - 93.48% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 714,981 673,408 648,104 598,144 568,483 480,698 435,733 8.59%
NOSH 449,673 434,457 418,131 418,282 418,002 348,332 348,586 4.33%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.67% 7.44% 10.85% 8.40% 14.53% 15.53% 6.33% -
ROE 2.83% 5.23% 8.89% 4.29% 7.75% 12.69% 5.06% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 122.10 108.92 126.96 73.03 72.56 112.71 99.79 3.41%
EPS 4.49 8.11 13.77 6.13 10.55 17.51 6.32 -5.53%
DPS 0.00 0.00 0.00 5.73 0.00 0.00 0.00 -
NAPS 1.59 1.55 1.55 1.43 1.36 1.38 1.25 4.08%
Adjusted Per Share Value based on latest NOSH - 418,333
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 103.96 89.60 100.51 57.84 57.43 74.34 65.87 7.89%
EPS 3.83 6.67 10.90 4.86 8.35 11.55 4.17 -1.40%
DPS 0.00 0.00 0.00 4.54 0.00 0.00 0.00 -
NAPS 1.3538 1.2751 1.2271 1.1325 1.0764 0.9102 0.825 8.59%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.72 0.82 0.905 0.51 0.58 0.69 0.38 -
P/RPS 0.59 0.75 0.71 0.70 0.80 0.61 0.38 7.60%
P/EPS 16.02 10.12 6.57 8.32 5.50 3.94 6.01 17.73%
EY 6.24 9.89 15.22 12.03 18.18 25.37 16.63 -15.05%
DY 0.00 0.00 0.00 11.24 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.58 0.36 0.43 0.50 0.30 6.98%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 28/05/14 28/05/13 28/05/12 19/05/11 27/05/10 -
Price 0.695 0.90 1.02 0.725 0.50 0.76 0.37 -
P/RPS 0.57 0.83 0.80 0.99 0.69 0.67 0.37 7.46%
P/EPS 15.47 11.10 7.41 11.82 4.74 4.34 5.85 17.57%
EY 6.47 9.01 13.50 8.46 21.09 23.04 17.08 -14.92%
DY 0.00 0.00 0.00 7.91 0.00 0.00 0.00 -
P/NAPS 0.44 0.58 0.66 0.51 0.37 0.55 0.30 6.58%

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