[MALTON] YoY Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 59.31%
YoY- -0.79%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 222,783 295,514 155,320 177,016 178,074 196,005 229,654 -0.50%
PBT 31,479 54,485 23,973 27,330 26,093 19,037 5,419 34.05%
Tax -10,275 -13,958 -6,239 -8,034 -6,644 -6,160 -1,937 32.04%
NP 21,204 40,527 17,734 19,296 19,449 12,877 3,482 35.11%
-
NP to SH 21,204 40,527 17,734 19,296 19,449 12,877 3,609 34.31%
-
Tax Rate 32.64% 25.62% 26.03% 29.40% 25.46% 32.36% 35.74% -
Total Cost 201,579 254,987 137,586 157,720 158,625 183,128 226,172 -1.89%
-
Net Worth 671,175 656,629 606,469 559,667 460,083 431,553 412,952 8.42%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 671,175 656,629 606,469 559,667 460,083 431,553 412,952 8.42%
NOSH 427,499 418,235 418,254 417,662 348,548 348,027 347,019 3.53%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 9.52% 13.71% 11.42% 10.90% 10.92% 6.57% 1.52% -
ROE 3.16% 6.17% 2.92% 3.45% 4.23% 2.98% 0.87% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 52.11 70.66 37.14 42.38 51.09 56.32 66.18 -3.90%
EPS 4.96 9.69 4.24 4.62 5.58 3.70 1.04 29.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.57 1.45 1.34 1.32 1.24 1.19 4.72%
Adjusted Per Share Value based on latest NOSH - 417,674
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 42.45 56.31 29.59 33.73 33.93 37.35 43.76 -0.50%
EPS 4.04 7.72 3.38 3.68 3.71 2.45 0.69 34.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2789 1.2511 1.1556 1.0664 0.8766 0.8223 0.7868 8.42%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.84 0.825 0.52 0.68 0.73 0.39 0.29 -
P/RPS 1.61 1.17 1.40 1.60 1.43 0.69 0.44 24.12%
P/EPS 16.94 8.51 12.26 14.72 13.08 10.54 27.88 -7.96%
EY 5.90 11.75 8.15 6.79 7.64 9.49 3.59 8.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.36 0.51 0.55 0.31 0.24 14.46%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 28/02/13 24/02/12 28/02/11 22/02/10 19/02/09 -
Price 0.885 0.865 0.485 0.67 0.58 0.35 0.28 -
P/RPS 1.70 1.22 1.31 1.58 1.14 0.62 0.42 26.22%
P/EPS 17.84 8.93 11.44 14.50 10.39 9.46 26.92 -6.62%
EY 5.60 11.20 8.74 6.90 9.62 10.57 3.71 7.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.33 0.50 0.44 0.28 0.24 15.15%

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