[MALTON] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[MALTON] MALTON BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -20.28%
YoY- -19.69%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 560,293 457,087 528,203 342,059 395,426 380,477 365,004 7.39%
PBT 60,048 59,027 84,102 65,310 76,086 75,162 29,354 12.65%
Tax -25,484 -23,761 -24,763 -17,104 -16,064 -23,882 -11,048 14.93%
NP 34,564 35,266 59,339 48,206 60,022 51,280 18,306 11.16%
-
NP to SH 34,580 35,266 59,339 48,206 60,022 51,280 18,309 11.16%
-
Tax Rate 42.44% 40.25% 29.44% 26.19% 21.11% 31.77% 37.64% -
Total Cost 525,729 421,821 468,864 293,853 335,404 329,197 346,698 7.17%
-
Net Worth 713,964 696,297 645,671 598,216 569,133 480,477 434,047 8.64%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - 11,508 - - -
Div Payout % - - - - 19.17% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 713,964 696,297 645,671 598,216 569,133 480,477 434,047 8.64%
NOSH 449,034 449,224 416,562 418,333 418,480 348,172 347,238 4.37%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.17% 7.72% 11.23% 14.09% 15.18% 13.48% 5.02% -
ROE 4.84% 5.06% 9.19% 8.06% 10.55% 10.67% 4.22% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 124.78 101.75 126.80 81.77 94.49 109.28 105.12 2.89%
EPS 7.70 7.85 14.24 11.52 14.34 14.73 5.27 6.51%
DPS 0.00 0.00 0.00 0.00 2.75 0.00 0.00 -
NAPS 1.59 1.55 1.55 1.43 1.36 1.38 1.25 4.08%
Adjusted Per Share Value based on latest NOSH - 418,333
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 106.09 86.55 100.01 64.77 74.87 72.04 69.11 7.39%
EPS 6.55 6.68 11.24 9.13 11.36 9.71 3.47 11.15%
DPS 0.00 0.00 0.00 0.00 2.18 0.00 0.00 -
NAPS 1.3518 1.3184 1.2225 1.1327 1.0776 0.9098 0.8218 8.64%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.72 0.82 0.905 0.51 0.58 0.69 0.38 -
P/RPS 0.58 0.81 0.71 0.62 0.61 0.63 0.36 8.26%
P/EPS 9.35 10.45 6.35 4.43 4.04 4.68 7.21 4.42%
EY 10.70 9.57 15.74 22.59 24.73 21.35 13.88 -4.24%
DY 0.00 0.00 0.00 0.00 4.74 0.00 0.00 -
P/NAPS 0.45 0.53 0.58 0.36 0.43 0.50 0.30 6.98%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 28/05/14 28/05/13 28/05/12 19/05/11 27/05/10 -
Price 0.695 0.90 1.02 0.725 0.50 0.76 0.37 -
P/RPS 0.56 0.88 0.80 0.89 0.53 0.70 0.35 8.14%
P/EPS 9.02 11.46 7.16 6.29 3.49 5.16 7.02 4.26%
EY 11.08 8.72 13.97 15.89 28.69 19.38 14.25 -4.10%
DY 0.00 0.00 0.00 0.00 5.50 0.00 0.00 -
P/NAPS 0.44 0.58 0.66 0.51 0.37 0.55 0.30 6.58%

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