[MALTON] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[MALTON] MALTON BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 6.9%
YoY- 242.54%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 347,866 392,010 318,868 417,647 418,057 459,308 384,104 -6.39%
PBT 33,781 38,074 34,000 12,045 10,398 10,838 8,276 155.62%
Tax -11,750 -12,320 -8,380 -5,542 -4,372 -3,874 -3,300 133.35%
NP 22,030 25,754 25,620 6,503 6,026 6,964 4,976 169.86%
-
NP to SH 22,030 25,754 25,620 6,638 6,209 7,218 5,048 167.29%
-
Tax Rate 34.78% 32.36% 24.65% 46.01% 42.05% 35.74% 39.87% -
Total Cost 325,836 366,256 293,248 411,144 412,030 452,344 379,128 -9.61%
-
Net Worth 435,733 431,553 424,679 417,470 413,569 412,952 413,655 3.53%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 435,733 431,553 424,679 417,470 413,569 412,952 413,655 3.53%
NOSH 348,586 348,027 348,097 347,891 347,537 347,019 350,555 -0.37%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.33% 6.57% 8.03% 1.56% 1.44% 1.52% 1.30% -
ROE 5.06% 5.97% 6.03% 1.59% 1.50% 1.75% 1.22% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 99.79 112.64 91.60 120.05 120.29 132.36 109.57 -6.04%
EPS 6.32 7.40 7.36 1.91 1.79 2.08 1.44 168.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.24 1.22 1.20 1.19 1.19 1.18 3.92%
Adjusted Per Share Value based on latest NOSH - 350,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 66.28 74.69 60.76 79.58 79.66 87.52 73.19 -6.40%
EPS 4.20 4.91 4.88 1.26 1.18 1.38 0.96 167.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8303 0.8223 0.8092 0.7955 0.788 0.7868 0.7882 3.53%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.38 0.39 0.37 0.34 0.26 0.29 0.31 -
P/RPS 0.38 0.35 0.40 0.28 0.22 0.22 0.28 22.60%
P/EPS 6.01 5.27 5.03 17.82 14.55 13.94 21.53 -57.32%
EY 16.63 18.97 19.89 5.61 6.87 7.17 4.65 134.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.30 0.28 0.22 0.24 0.26 10.01%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 22/02/10 25/11/09 28/08/09 27/05/09 19/02/09 24/11/08 -
Price 0.37 0.35 0.35 0.36 0.33 0.28 0.30 -
P/RPS 0.37 0.31 0.38 0.30 0.27 0.21 0.27 23.39%
P/EPS 5.85 4.73 4.76 18.87 18.47 13.46 20.83 -57.14%
EY 17.08 21.14 21.03 5.30 5.41 7.43 4.80 133.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.29 0.30 0.28 0.24 0.25 12.93%

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