[MALTON] YoY Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 276,308 119,035 289,384 301,629 193,892 177,597 156,366 9.95% YoY % 132.12% -58.87% -4.06% 55.57% 9.18% 13.58% - Horiz. % 176.71% 76.13% 185.07% 192.90% 124.00% 113.58% 100.00%
PBT 7,018 13,603 5,685 16,625 12,333 6,052 7,523 -1.15% YoY % -48.41% 139.28% -65.80% 34.80% 103.78% -19.55% - Horiz. % 93.29% 180.82% 75.57% 220.99% 163.94% 80.45% 100.00%
Tax -6,269 -4,291 -3,512 -9,981 -6,637 -365 -3,722 9.07% YoY % -46.10% -22.18% 64.81% -50.38% -1,718.36% 90.19% - Horiz. % 168.43% 115.29% 94.36% 268.16% 178.32% 9.81% 100.00%
NP 749 9,312 2,173 6,644 5,696 5,687 3,801 -23.71% YoY % -91.96% 328.53% -67.29% 16.64% 0.16% 49.62% - Horiz. % 19.71% 244.99% 57.17% 174.80% 149.86% 149.62% 100.00%
NP to SH 752 9,423 2,246 6,743 6,006 5,953 3,923 -24.06% YoY % -92.02% 319.55% -66.69% 12.27% 0.89% 51.75% - Horiz. % 19.17% 240.20% 57.25% 171.88% 153.10% 151.75% 100.00%
Tax Rate 89.33 % 31.54 % 61.78 % 60.04 % 53.81 % 6.03 % 49.47 % 10.35% YoY % 183.23% -48.95% 2.90% 11.58% 792.37% -87.81% - Horiz. % 180.57% 63.76% 124.88% 121.37% 108.77% 12.19% 100.00%
Total Cost 275,559 109,723 287,211 294,985 188,196 171,910 152,565 10.35% YoY % 151.14% -61.80% -2.64% 56.74% 9.47% 12.68% - Horiz. % 180.62% 71.92% 188.25% 193.35% 123.35% 112.68% 100.00%
Net Worth 987,622 945,371 929,527 929,527 918,964 913,642 725,980 5.26% YoY % 4.47% 1.70% 0.00% 1.15% 0.58% 25.85% - Horiz. % 136.04% 130.22% 128.04% 128.04% 126.58% 125.85% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 987,622 945,371 929,527 929,527 918,964 913,642 725,980 5.26% YoY % 4.47% 1.70% 0.00% 1.15% 0.58% 25.85% - Horiz. % 136.04% 130.22% 128.04% 128.04% 126.58% 125.85% 100.00%
NOSH 528,140 528,140 528,140 528,140 528,140 528,117 450,919 2.67% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 17.12% - Horiz. % 117.13% 117.13% 117.13% 117.13% 117.13% 117.12% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 0.27 % 7.82 % 0.75 % 2.20 % 2.94 % 3.20 % 2.43 % -30.65% YoY % -96.55% 942.67% -65.91% -25.17% -8.12% 31.69% - Horiz. % 11.11% 321.81% 30.86% 90.53% 120.99% 131.69% 100.00%
ROE 0.08 % 1.00 % 0.24 % 0.73 % 0.65 % 0.65 % 0.54 % -27.25% YoY % -92.00% 316.67% -67.12% 12.31% 0.00% 20.37% - Horiz. % 14.81% 185.19% 44.44% 135.19% 120.37% 120.37% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 52.32 22.54 54.79 57.11 36.71 33.63 34.68 7.09% YoY % 132.12% -58.86% -4.06% 55.57% 9.16% -3.03% - Horiz. % 150.87% 64.99% 157.99% 164.68% 105.85% 96.97% 100.00%
EPS 0.14 1.78 0.43 1.28 2.34 1.13 0.87 -26.24% YoY % -92.13% 313.95% -66.41% -45.30% 107.08% 29.89% - Horiz. % 16.09% 204.60% 49.43% 147.13% 268.97% 129.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.8700 1.7900 1.7600 1.7600 1.7400 1.7300 1.6100 2.53% YoY % 4.47% 1.70% 0.00% 1.15% 0.58% 7.45% - Horiz. % 116.15% 111.18% 109.32% 109.32% 108.07% 107.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,140 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 52.32 22.54 54.79 57.11 36.71 33.63 29.61 9.95% YoY % 132.12% -58.86% -4.06% 55.57% 9.16% 13.58% - Horiz. % 176.70% 76.12% 185.04% 192.87% 123.98% 113.58% 100.00%
EPS 0.14 1.78 0.43 1.28 2.34 1.13 0.74 -24.22% YoY % -92.13% 313.95% -66.41% -45.30% 107.08% 52.70% - Horiz. % 18.92% 240.54% 58.11% 172.97% 316.22% 152.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.8700 1.7900 1.7600 1.7600 1.7400 1.7299 1.3746 5.26% YoY % 4.47% 1.70% 0.00% 1.15% 0.58% 25.85% - Horiz. % 136.04% 130.22% 128.04% 128.04% 126.58% 125.85% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.3950 0.4300 0.5050 0.3350 0.4900 0.8050 1.3600 -
P/RPS 0.76 1.91 0.92 0.59 1.33 2.39 3.92 -23.91% YoY % -60.21% 107.61% 55.93% -55.64% -44.35% -39.03% - Horiz. % 19.39% 48.72% 23.47% 15.05% 33.93% 60.97% 100.00%
P/EPS 277.41 24.10 118.75 26.24 43.09 71.42 156.32 10.03% YoY % 1,051.08% -79.71% 352.55% -39.10% -39.67% -54.31% - Horiz. % 177.46% 15.42% 75.97% 16.79% 27.57% 45.69% 100.00%
EY 0.36 4.15 0.84 3.81 2.32 1.40 0.64 -9.14% YoY % -91.33% 394.05% -77.95% 64.22% 65.71% 118.75% - Horiz. % 56.25% 648.44% 131.25% 595.31% 362.50% 218.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.21 0.24 0.29 0.19 0.28 0.47 0.84 -20.62% YoY % -12.50% -17.24% 52.63% -32.14% -40.43% -44.05% - Horiz. % 25.00% 28.57% 34.52% 22.62% 33.33% 55.95% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 31/05/22 - 29/05/20 28/05/19 21/05/18 30/05/17 -
Price 0.4000 0.4100 0.4700 0.4050 0.5350 0.5800 1.4100 -
P/RPS 0.76 1.82 0.86 0.71 1.46 1.72 4.07 -24.39% YoY % -58.24% 111.63% 21.13% -51.37% -15.12% -57.74% - Horiz. % 18.67% 44.72% 21.13% 17.44% 35.87% 42.26% 100.00%
P/EPS 280.93 22.98 110.52 31.72 47.05 51.45 162.07 9.60% YoY % 1,122.50% -79.21% 248.42% -32.58% -8.55% -68.25% - Horiz. % 173.34% 14.18% 68.19% 19.57% 29.03% 31.75% 100.00%
EY 0.36 4.35 0.90 3.15 2.13 1.94 0.62 -8.66% YoY % -91.72% 383.33% -71.43% 47.89% 9.79% 212.90% - Horiz. % 58.06% 701.61% 145.16% 508.06% 343.55% 312.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.21 0.23 0.27 0.23 0.31 0.34 0.88 -21.23% YoY % -8.70% -14.81% 17.39% -25.81% -8.82% -61.36% - Horiz. % 23.86% 26.14% 30.68% 26.14% 35.23% 38.64% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MALTONQ3FYE30062022.pdf 
