[MALTON] YoY Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[MALTON] MALTON BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 6.58%
YoY- 124.48%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 482,381 411,772 354,923 398,136 229,112 227,491 294,457 8.56%
PBT 22,510 24,364 40,016 60,843 26,894 42,612 64,678 -16.11%
Tax -8,333 -9,232 -13,601 -17,650 -7,653 -9,548 -18,942 -12.77%
NP 14,177 15,132 26,415 43,193 19,241 33,064 45,736 -17.71%
-
NP to SH 14,348 15,154 26,415 43,193 19,241 33,064 45,736 -17.55%
-
Tax Rate 37.02% 37.89% 33.99% 29.01% 28.46% 22.41% 29.29% -
Total Cost 468,204 396,640 328,508 354,943 209,871 194,427 248,721 11.10%
-
Net Worth 724,146 714,981 673,408 648,104 598,144 568,483 480,698 7.06%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - 17,986 - - -
Div Payout % - - - - 93.48% - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 724,146 714,981 673,408 648,104 598,144 568,483 480,698 7.06%
NOSH 449,780 449,673 434,457 418,131 418,282 418,002 348,332 4.34%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 2.94% 3.67% 7.44% 10.85% 8.40% 14.53% 15.53% -
ROE 1.98% 2.12% 3.92% 6.66% 3.22% 5.82% 9.51% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 107.25 91.57 81.69 95.22 54.77 54.42 84.53 4.04%
EPS 3.19 3.37 6.08 10.33 4.60 7.91 13.13 -20.99%
DPS 0.00 0.00 0.00 0.00 4.30 0.00 0.00 -
NAPS 1.61 1.59 1.55 1.55 1.43 1.36 1.38 2.60%
Adjusted Per Share Value based on latest NOSH - 416,562
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 91.91 78.46 67.63 75.86 43.66 43.35 56.11 8.56%
EPS 2.73 2.89 5.03 8.23 3.67 6.30 8.71 -17.56%
DPS 0.00 0.00 0.00 0.00 3.43 0.00 0.00 -
NAPS 1.3798 1.3623 1.2831 1.2349 1.1397 1.0832 0.9159 7.06%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.36 0.72 0.82 0.905 0.51 0.58 0.69 -
P/RPS 1.27 0.79 1.00 0.95 0.93 1.07 0.82 7.55%
P/EPS 42.63 21.36 13.49 8.76 11.09 7.33 5.26 41.68%
EY 2.35 4.68 7.41 11.41 9.02 13.64 19.03 -29.41%
DY 0.00 0.00 0.00 0.00 8.43 0.00 0.00 -
P/NAPS 0.84 0.45 0.53 0.58 0.36 0.43 0.50 9.02%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 25/05/16 27/05/15 28/05/14 28/05/13 28/05/12 19/05/11 -
Price 1.41 0.695 0.90 1.02 0.725 0.50 0.76 -
P/RPS 1.31 0.76 1.10 1.07 1.32 0.92 0.90 6.45%
P/EPS 44.20 20.62 14.80 9.87 15.76 6.32 5.79 40.27%
EY 2.26 4.85 6.76 10.13 6.34 15.82 17.28 -28.73%
DY 0.00 0.00 0.00 0.00 5.93 0.00 0.00 -
P/NAPS 0.88 0.44 0.58 0.66 0.51 0.37 0.55 8.14%

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