[MALTON] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 110.09%
YoY- -8.09%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 256,487 222,783 295,514 155,320 177,016 178,074 196,005 4.58%
PBT 11,615 31,479 54,485 23,973 27,330 26,093 19,037 -7.90%
Tax -2,988 -10,275 -13,958 -6,239 -8,034 -6,644 -6,160 -11.35%
NP 8,627 21,204 40,527 17,734 19,296 19,449 12,877 -6.45%
-
NP to SH 8,637 21,204 40,527 17,734 19,296 19,449 12,877 -6.43%
-
Tax Rate 25.73% 32.64% 25.62% 26.03% 29.40% 25.46% 32.36% -
Total Cost 247,860 201,579 254,987 137,586 157,720 158,625 183,128 5.17%
-
Net Worth 724,248 671,175 656,629 606,469 559,667 460,083 431,553 9.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 724,248 671,175 656,629 606,469 559,667 460,083 431,553 9.00%
NOSH 449,843 427,499 418,235 418,254 417,662 348,548 348,027 4.36%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.36% 9.52% 13.71% 11.42% 10.90% 10.92% 6.57% -
ROE 1.19% 3.16% 6.17% 2.92% 3.45% 4.23% 2.98% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 57.02 52.11 70.66 37.14 42.38 51.09 56.32 0.20%
EPS 1.92 4.96 9.69 4.24 4.62 5.58 3.70 -10.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.57 1.57 1.45 1.34 1.32 1.24 4.44%
Adjusted Per Share Value based on latest NOSH - 418,603
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 48.87 42.45 56.31 29.59 33.73 33.93 37.35 4.58%
EPS 1.65 4.04 7.72 3.38 3.68 3.71 2.45 -6.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.2789 1.2511 1.1556 1.0664 0.8766 0.8223 9.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.76 0.84 0.825 0.52 0.68 0.73 0.39 -
P/RPS 1.33 1.61 1.17 1.40 1.60 1.43 0.69 11.55%
P/EPS 39.58 16.94 8.51 12.26 14.72 13.08 10.54 24.66%
EY 2.53 5.90 11.75 8.15 6.79 7.64 9.49 -19.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.53 0.36 0.51 0.55 0.31 7.17%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 26/02/14 28/02/13 24/02/12 28/02/11 22/02/10 -
Price 0.775 0.885 0.865 0.485 0.67 0.58 0.35 -
P/RPS 1.36 1.70 1.22 1.31 1.58 1.14 0.62 13.98%
P/EPS 40.36 17.84 8.93 11.44 14.50 10.39 9.46 27.33%
EY 2.48 5.60 11.20 8.74 6.90 9.62 10.57 -21.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.55 0.33 0.50 0.44 0.28 9.39%

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