[MALTON] YoY Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -90.55%
YoY- -71.32%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 157,936 125,117 130,041 123,075 111,591 91,107 78,052 12.45%
PBT 7,899 27,926 9,873 4,884 21,669 6,004 11,383 -5.90%
Tax -3,451 -2,158 -3,639 -554 -6,560 -1,941 -2,942 2.69%
NP 4,448 25,768 6,234 4,330 15,109 4,063 8,441 -10.12%
-
NP to SH 4,661 25,929 6,259 4,334 15,109 4,063 8,441 -9.41%
-
Tax Rate 43.69% 7.73% 36.86% 11.34% 30.27% 32.33% 25.85% -
Total Cost 153,488 99,349 123,807 118,745 96,482 87,044 69,611 14.07%
-
Net Worth 924,245 897,745 747,477 710,418 672,456 615,732 597,555 7.53%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 924,245 897,745 747,477 710,418 672,456 615,732 597,555 7.53%
NOSH 528,140 528,085 450,287 446,804 425,605 418,865 417,871 3.97%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.82% 20.60% 4.79% 3.52% 13.54% 4.46% 10.81% -
ROE 0.50% 2.89% 0.84% 0.61% 2.25% 0.66% 1.41% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 29.90 23.69 28.88 27.55 26.22 21.75 18.68 8.15%
EPS 0.88 4.91 1.39 0.97 3.55 0.97 2.02 -12.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.70 1.66 1.59 1.58 1.47 1.43 3.42%
Adjusted Per Share Value based on latest NOSH - 446,804
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 30.09 23.84 24.78 23.45 21.26 17.36 14.87 12.45%
EPS 0.89 4.94 1.19 0.83 2.88 0.77 1.61 -9.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7611 1.7106 1.4243 1.3536 1.2813 1.1732 1.1386 7.53%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.525 1.18 0.635 0.74 1.11 0.835 0.51 -
P/RPS 1.76 4.98 2.20 2.69 4.23 3.84 2.73 -7.05%
P/EPS 59.49 24.03 45.68 76.29 31.27 86.08 25.25 15.34%
EY 1.68 4.16 2.19 1.31 3.20 1.16 3.96 -13.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.69 0.38 0.47 0.70 0.57 0.36 -2.99%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 15/11/18 20/11/17 21/11/16 18/11/15 17/11/14 27/11/13 20/11/12 -
Price 0.515 1.01 0.78 0.81 1.04 0.895 0.55 -
P/RPS 1.72 4.26 2.70 2.94 3.97 4.11 2.94 -8.54%
P/EPS 58.35 20.57 56.12 83.51 29.30 92.27 27.23 13.53%
EY 1.71 4.86 1.78 1.20 3.41 1.08 3.67 -11.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.59 0.47 0.51 0.66 0.61 0.38 -4.40%

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