[MALTON] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[MALTON] MALTON BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 19.21%
YoY- 229.42%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 303,321 354,032 397,096 462,392 392,609 356,148 275,144 6.70%
PBT 56,816 54,660 66,668 98,152 86,237 52,186 31,580 47.87%
Tax -12,730 -16,068 -18,220 -25,458 -25,256 -13,288 -9,396 22.41%
NP 44,085 38,592 48,448 72,694 60,981 38,898 22,184 57.99%
-
NP to SH 44,085 38,592 48,448 72,694 60,981 38,898 22,184 57.99%
-
Tax Rate 22.41% 29.40% 27.33% 25.94% 29.29% 25.46% 29.75% -
Total Cost 259,236 315,440 348,648 389,698 331,628 317,250 252,960 1.64%
-
Net Worth 568,483 559,667 555,481 508,504 480,698 460,083 449,958 16.85%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 568,483 559,667 555,481 508,504 480,698 460,083 449,958 16.85%
NOSH 418,002 417,662 417,655 348,290 348,332 348,548 348,805 12.81%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 14.53% 10.90% 12.20% 15.72% 15.53% 10.92% 8.06% -
ROE 7.75% 6.90% 8.72% 14.30% 12.69% 8.45% 4.93% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 72.56 84.77 95.08 132.76 112.71 102.18 78.88 -5.41%
EPS 10.55 9.24 11.60 20.87 17.51 11.16 6.36 40.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.34 1.33 1.46 1.38 1.32 1.29 3.58%
Adjusted Per Share Value based on latest NOSH - 348,220
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 57.80 67.46 75.66 88.10 74.81 67.86 52.43 6.71%
EPS 8.40 7.35 9.23 13.85 11.62 7.41 4.23 57.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0832 1.0664 1.0584 0.9689 0.9159 0.8766 0.8574 16.84%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.58 0.68 0.53 0.56 0.69 0.73 0.49 -
P/RPS 0.80 0.80 0.56 0.42 0.61 0.71 0.62 18.50%
P/EPS 5.50 7.36 4.57 2.68 3.94 6.54 7.70 -20.07%
EY 18.18 13.59 21.89 37.27 25.37 15.29 12.98 25.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.40 0.38 0.50 0.55 0.38 8.58%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 24/02/12 16/11/11 26/08/11 19/05/11 28/02/11 23/11/10 -
Price 0.50 0.67 0.69 0.46 0.76 0.58 0.72 -
P/RPS 0.69 0.79 0.73 0.35 0.67 0.57 0.91 -16.83%
P/EPS 4.74 7.25 5.95 2.20 4.34 5.20 11.32 -44.00%
EY 21.09 13.79 16.81 45.37 23.04 19.24 8.83 78.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.50 0.52 0.32 0.55 0.44 0.56 -24.12%

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