[MALTON] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[MALTON] MALTON BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 24.58%
YoY- -38.84%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 544,218 482,381 411,772 354,923 398,136 229,112 227,491 15.63%
PBT 66,445 22,510 24,364 40,016 60,843 26,894 42,612 7.68%
Tax -10,942 -8,333 -9,232 -13,601 -17,650 -7,653 -9,548 2.29%
NP 55,503 14,177 15,132 26,415 43,193 19,241 33,064 9.01%
-
NP to SH 56,083 14,348 15,154 26,415 43,193 19,241 33,064 9.20%
-
Tax Rate 16.47% 37.02% 37.89% 33.99% 29.01% 28.46% 22.41% -
Total Cost 488,715 468,204 396,640 328,508 354,943 209,871 194,427 16.59%
-
Net Worth 913,642 724,146 714,981 673,408 648,104 598,144 568,483 8.22%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - 17,986 - -
Div Payout % - - - - - 93.48% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 913,642 724,146 714,981 673,408 648,104 598,144 568,483 8.22%
NOSH 528,140 449,780 449,673 434,457 418,131 418,282 418,002 3.97%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.20% 2.94% 3.67% 7.44% 10.85% 8.40% 14.53% -
ROE 6.14% 1.98% 2.12% 3.92% 6.66% 3.22% 5.82% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 103.05 107.25 91.57 81.69 95.22 54.77 54.42 11.22%
EPS 10.62 3.19 3.37 6.08 10.33 4.60 7.91 5.03%
DPS 0.00 0.00 0.00 0.00 0.00 4.30 0.00 -
NAPS 1.73 1.61 1.59 1.55 1.55 1.43 1.36 4.09%
Adjusted Per Share Value based on latest NOSH - 449,224
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 103.04 91.34 77.97 67.20 75.38 43.38 43.07 15.64%
EPS 10.62 2.72 2.87 5.00 8.18 3.64 6.26 9.20%
DPS 0.00 0.00 0.00 0.00 0.00 3.41 0.00 -
NAPS 1.7299 1.3711 1.3538 1.2751 1.2271 1.1325 1.0764 8.22%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.805 1.36 0.72 0.82 0.905 0.51 0.58 -
P/RPS 0.78 1.27 0.79 1.00 0.95 0.93 1.07 -5.12%
P/EPS 7.58 42.63 21.36 13.49 8.76 11.09 7.33 0.56%
EY 13.19 2.35 4.68 7.41 11.41 9.02 13.64 -0.55%
DY 0.00 0.00 0.00 0.00 0.00 8.43 0.00 -
P/NAPS 0.47 0.84 0.45 0.53 0.58 0.36 0.43 1.49%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 30/05/17 25/05/16 27/05/15 28/05/14 28/05/13 28/05/12 -
Price 0.58 1.41 0.695 0.90 1.02 0.725 0.50 -
P/RPS 0.56 1.31 0.76 1.10 1.07 1.32 0.92 -7.93%
P/EPS 5.46 44.20 20.62 14.80 9.87 15.76 6.32 -2.40%
EY 18.31 2.26 4.85 6.76 10.13 6.34 15.82 2.46%
DY 0.00 0.00 0.00 0.00 0.00 5.93 0.00 -
P/NAPS 0.34 0.88 0.44 0.58 0.66 0.51 0.37 -1.39%

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