[MALTON] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 0.52%
YoY- 256.8%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 275,144 346,920 347,866 392,010 318,868 417,647 418,057 -24.31%
PBT 31,580 35,820 33,781 38,074 34,000 12,045 10,398 109.57%
Tax -9,396 -13,753 -11,750 -12,320 -8,380 -5,542 -4,372 66.45%
NP 22,184 22,067 22,030 25,754 25,620 6,503 6,026 138.22%
-
NP to SH 22,184 22,067 22,030 25,754 25,620 6,638 6,209 133.52%
-
Tax Rate 29.75% 38.39% 34.78% 32.36% 24.65% 46.01% 42.05% -
Total Cost 252,960 324,853 325,836 366,256 293,248 411,144 412,030 -27.74%
-
Net Worth 449,958 439,131 435,733 431,553 424,679 417,470 413,569 5.77%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 449,958 439,131 435,733 431,553 424,679 417,470 413,569 5.77%
NOSH 348,805 348,516 348,586 348,027 348,097 347,891 347,537 0.24%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.06% 6.36% 6.33% 6.57% 8.03% 1.56% 1.44% -
ROE 4.93% 5.03% 5.06% 5.97% 6.03% 1.59% 1.50% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 78.88 99.54 99.79 112.64 91.60 120.05 120.29 -24.50%
EPS 6.36 6.33 6.32 7.40 7.36 1.91 1.79 132.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.26 1.25 1.24 1.22 1.20 1.19 5.52%
Adjusted Per Share Value based on latest NOSH - 347,956
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 52.43 66.10 66.28 74.69 60.76 79.58 79.66 -24.31%
EPS 4.23 4.20 4.20 4.91 4.88 1.26 1.18 134.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8574 0.8367 0.8303 0.8223 0.8092 0.7955 0.788 5.78%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.49 0.38 0.38 0.39 0.37 0.34 0.26 -
P/RPS 0.62 0.38 0.38 0.35 0.40 0.28 0.22 99.39%
P/EPS 7.70 6.00 6.01 5.27 5.03 17.82 14.55 -34.54%
EY 12.98 16.66 16.63 18.97 19.89 5.61 6.87 52.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.30 0.31 0.30 0.28 0.22 43.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 27/08/10 27/05/10 22/02/10 25/11/09 28/08/09 27/05/09 -
Price 0.72 0.44 0.37 0.35 0.35 0.36 0.33 -
P/RPS 0.91 0.44 0.37 0.31 0.38 0.30 0.27 124.62%
P/EPS 11.32 6.95 5.85 4.73 4.76 18.87 18.47 -27.82%
EY 8.83 14.39 17.08 21.14 21.03 5.30 5.41 38.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.35 0.30 0.28 0.29 0.30 0.28 58.67%

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