[MALTON] YoY Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -86.39%
YoY- -30.31%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 123,075 111,591 91,107 78,052 99,274 68,786 79,717 7.50%
PBT 4,884 21,669 6,004 11,383 16,667 7,895 8,500 -8.81%
Tax -554 -6,560 -1,941 -2,942 -4,555 -2,349 -2,095 -19.87%
NP 4,330 15,109 4,063 8,441 12,112 5,546 6,405 -6.31%
-
NP to SH 4,334 15,109 4,063 8,441 12,112 5,546 6,405 -6.29%
-
Tax Rate 11.34% 30.27% 32.33% 25.85% 27.33% 29.75% 24.65% -
Total Cost 118,745 96,482 87,044 69,611 87,162 63,240 73,312 8.36%
-
Net Worth 710,418 672,456 615,732 597,555 555,481 449,958 424,679 8.94%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 710,418 672,456 615,732 597,555 555,481 449,958 424,679 8.94%
NOSH 446,804 425,605 418,865 417,871 417,655 348,805 348,097 4.24%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.52% 13.54% 4.46% 10.81% 12.20% 8.06% 8.03% -
ROE 0.61% 2.25% 0.66% 1.41% 2.18% 1.23% 1.51% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 27.55 26.22 21.75 18.68 23.77 19.72 22.90 3.12%
EPS 0.97 3.55 0.97 2.02 2.90 1.59 1.84 -10.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.58 1.47 1.43 1.33 1.29 1.22 4.51%
Adjusted Per Share Value based on latest NOSH - 417,871
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.45 21.26 17.36 14.87 18.92 13.11 15.19 7.50%
EPS 0.83 2.88 0.77 1.61 2.31 1.06 1.22 -6.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3536 1.2813 1.1732 1.1386 1.0584 0.8574 0.8092 8.94%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.74 1.11 0.835 0.51 0.53 0.49 0.37 -
P/RPS 2.69 4.23 3.84 2.73 2.23 2.48 1.62 8.81%
P/EPS 76.29 31.27 86.08 25.25 18.28 30.82 20.11 24.87%
EY 1.31 3.20 1.16 3.96 5.47 3.24 4.97 -19.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.70 0.57 0.36 0.40 0.38 0.30 7.76%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 17/11/14 27/11/13 20/11/12 16/11/11 23/11/10 25/11/09 -
Price 0.81 1.04 0.895 0.55 0.69 0.72 0.35 -
P/RPS 2.94 3.97 4.11 2.94 2.90 3.65 1.53 11.49%
P/EPS 83.51 29.30 92.27 27.23 23.79 45.28 19.02 27.94%
EY 1.20 3.41 1.08 3.67 4.20 2.21 5.26 -21.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.66 0.61 0.38 0.52 0.56 0.29 9.86%

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