[MALTON] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 42.99%
YoY- 157.05%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 318,868 417,647 418,057 459,308 384,104 394,873 370,408 -9.49%
PBT 34,000 12,045 10,398 10,838 8,276 -364 6,385 204.62%
Tax -8,380 -5,542 -4,372 -3,874 -3,300 -2,756 -3,965 64.61%
NP 25,620 6,503 6,026 6,964 4,976 -3,120 2,420 381.45%
-
NP to SH 25,620 6,638 6,209 7,218 5,048 -4,657 2,100 429.15%
-
Tax Rate 24.65% 46.01% 42.05% 35.74% 39.87% - 62.10% -
Total Cost 293,248 411,144 412,030 452,344 379,128 397,993 367,988 -14.03%
-
Net Worth 424,679 417,470 413,569 412,952 413,655 412,290 420,000 0.74%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 424,679 417,470 413,569 412,952 413,655 412,290 420,000 0.74%
NOSH 348,097 347,891 347,537 347,019 350,555 349,398 350,000 -0.36%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.03% 1.56% 1.44% 1.52% 1.30% -0.79% 0.65% -
ROE 6.03% 1.59% 1.50% 1.75% 1.22% -1.13% 0.50% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 91.60 120.05 120.29 132.36 109.57 113.02 105.83 -9.17%
EPS 7.36 1.91 1.79 2.08 1.44 -1.34 0.60 431.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.20 1.19 1.19 1.18 1.18 1.20 1.10%
Adjusted Per Share Value based on latest NOSH - 350,298
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 60.38 79.08 79.16 86.97 72.73 74.77 70.13 -9.48%
EPS 4.85 1.26 1.18 1.37 0.96 -0.88 0.40 426.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8041 0.7905 0.7831 0.7819 0.7832 0.7806 0.7952 0.74%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.37 0.34 0.26 0.29 0.31 0.39 0.40 -
P/RPS 0.40 0.28 0.22 0.22 0.28 0.35 0.38 3.47%
P/EPS 5.03 17.82 14.55 13.94 21.53 -29.26 66.67 -82.11%
EY 19.89 5.61 6.87 7.17 4.65 -3.42 1.50 459.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.22 0.24 0.26 0.33 0.33 -6.15%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 27/05/09 19/02/09 24/11/08 29/08/08 28/05/08 -
Price 0.35 0.36 0.33 0.28 0.30 0.37 0.41 -
P/RPS 0.38 0.30 0.27 0.21 0.27 0.33 0.39 -1.71%
P/EPS 4.76 18.87 18.47 13.46 20.83 -27.76 68.33 -83.04%
EY 21.03 5.30 5.41 7.43 4.80 -3.60 1.46 491.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.28 0.24 0.25 0.31 0.34 -10.05%

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