[MALTON] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -12.37%
YoY- -46.87%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 639,182 514,928 520,784 372,234 319,216 492,880 335,989 11.30%
PBT 76,190 58,915 95,519 44,773 75,745 106,924 35,215 13.71%
Tax -37,971 -23,847 -32,429 -13,765 -17,386 -27,664 -14,007 18.06%
NP 38,219 35,068 63,090 31,008 58,359 79,260 21,208 10.30%
-
NP to SH 38,346 35,072 63,090 31,008 58,359 79,260 21,208 10.36%
-
Tax Rate 49.84% 40.48% 33.95% 30.74% 22.95% 25.87% 39.78% -
Total Cost 600,963 479,860 457,694 341,226 260,857 413,620 314,781 11.36%
-
Net Worth 747,477 710,418 672,456 615,732 597,555 555,481 449,958 8.81%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 11,508 - - -
Div Payout % - - - - 19.72% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 747,477 710,418 672,456 615,732 597,555 555,481 449,958 8.81%
NOSH 450,287 446,804 425,605 418,865 417,871 417,655 348,805 4.34%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.98% 6.81% 12.11% 8.33% 18.28% 16.08% 6.31% -
ROE 5.13% 4.94% 9.38% 5.04% 9.77% 14.27% 4.71% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 141.95 115.25 122.36 88.87 76.39 118.01 96.33 6.66%
EPS 8.52 7.85 14.82 7.40 13.97 18.98 6.08 5.77%
DPS 0.00 0.00 0.00 0.00 2.75 0.00 0.00 -
NAPS 1.66 1.59 1.58 1.47 1.43 1.33 1.29 4.28%
Adjusted Per Share Value based on latest NOSH - 418,865
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 121.79 98.11 99.23 70.93 60.82 93.91 64.02 11.30%
EPS 7.31 6.68 12.02 5.91 11.12 15.10 4.04 10.37%
DPS 0.00 0.00 0.00 0.00 2.19 0.00 0.00 -
NAPS 1.4243 1.3536 1.2813 1.1732 1.1386 1.0584 0.8574 8.81%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.635 0.74 1.11 0.835 0.51 0.53 0.49 -
P/RPS 0.45 0.64 0.91 0.94 0.67 0.45 0.51 -2.06%
P/EPS 7.46 9.43 7.49 11.28 3.65 2.79 8.06 -1.27%
EY 13.41 10.61 13.35 8.87 27.38 35.81 12.41 1.29%
DY 0.00 0.00 0.00 0.00 5.39 0.00 0.00 -
P/NAPS 0.38 0.47 0.70 0.57 0.36 0.40 0.38 0.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 18/11/15 17/11/14 27/11/13 20/11/12 16/11/11 23/11/10 -
Price 0.78 0.81 1.04 0.895 0.55 0.69 0.72 -
P/RPS 0.55 0.70 0.85 1.01 0.72 0.58 0.75 -5.03%
P/EPS 9.16 10.32 7.02 12.09 3.94 3.64 11.84 -4.18%
EY 10.92 9.69 14.25 8.27 25.39 27.50 8.44 4.38%
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.66 0.61 0.38 0.52 0.56 -2.87%

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