[MALTON] YoY Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 99.28%
YoY- -59.27%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 410,867 366,621 326,015 256,487 222,783 295,514 155,320 17.59%
PBT 16,821 60,393 14,987 11,615 31,479 54,485 23,973 -5.73%
Tax -10,335 -10,577 -4,611 -2,988 -10,275 -13,958 -6,239 8.77%
NP 6,486 49,816 10,376 8,627 21,204 40,527 17,734 -15.42%
-
NP to SH 7,035 50,130 10,425 8,637 21,204 40,527 17,734 -14.27%
-
Tax Rate 61.44% 17.51% 30.77% 25.73% 32.64% 25.62% 26.03% -
Total Cost 404,381 316,805 315,639 247,860 201,579 254,987 137,586 19.67%
-
Net Worth 913,683 908,055 739,886 724,248 671,175 656,629 606,469 7.06%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 913,683 908,055 739,886 724,248 671,175 656,629 606,469 7.06%
NOSH 528,140 527,990 448,416 449,843 427,499 418,235 418,254 3.96%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.58% 13.59% 3.18% 3.36% 9.52% 13.71% 11.42% -
ROE 0.77% 5.52% 1.41% 1.19% 3.16% 6.17% 2.92% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 77.80 69.44 72.70 57.02 52.11 70.66 37.14 13.10%
EPS 1.33 9.50 2.31 1.92 4.96 9.69 4.24 -17.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.72 1.65 1.61 1.57 1.57 1.45 2.98%
Adjusted Per Share Value based on latest NOSH - 448,229
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 77.80 69.42 61.73 48.56 42.18 55.95 29.41 17.59%
EPS 1.33 9.49 1.97 1.64 4.01 7.67 3.36 -14.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.7193 1.4009 1.3713 1.2708 1.2433 1.1483 7.06%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.45 0.935 0.665 0.76 0.84 0.825 0.52 -
P/RPS 0.58 1.35 0.91 1.33 1.61 1.17 1.40 -13.65%
P/EPS 33.78 9.85 28.60 39.58 16.94 8.51 12.26 18.39%
EY 2.96 10.16 3.50 2.53 5.90 11.75 8.15 -15.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.54 0.40 0.47 0.54 0.53 0.36 -5.27%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 25/02/16 26/02/15 26/02/14 28/02/13 -
Price 0.53 0.94 0.91 0.775 0.885 0.865 0.485 -
P/RPS 0.68 1.35 1.25 1.36 1.70 1.22 1.31 -10.34%
P/EPS 39.79 9.90 39.14 40.36 17.84 8.93 11.44 23.07%
EY 2.51 10.10 2.55 2.48 5.60 11.20 8.74 -18.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.55 0.55 0.48 0.56 0.55 0.33 -1.03%

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