[MALTON] QoQ Cumulative 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- 42.54%
YoY- 242.54%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 260,900 196,005 79,717 417,647 313,543 229,654 96,026 94.82%
PBT 25,336 19,037 8,500 12,045 7,799 5,419 2,069 432.08%
Tax -8,813 -6,160 -2,095 -5,542 -3,279 -1,937 -825 385.74%
NP 16,523 12,877 6,405 6,503 4,520 3,482 1,244 461.73%
-
NP to SH 16,523 12,877 6,405 6,638 4,657 3,609 1,262 456.37%
-
Tax Rate 34.78% 32.36% 24.65% 46.01% 42.04% 35.74% 39.87% -
Total Cost 244,377 183,128 73,312 411,144 309,023 226,172 94,782 88.13%
-
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 3.79% 2.98% 1.51% 1.59% 1.13% 0.87% 0.31% -
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 74.85 56.32 22.90 120.05 90.22 66.18 27.39 95.58%
EPS 4.74 3.70 1.84 1.91 1.34 1.04 0.36 458.46%
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 49.40 37.11 15.09 79.08 59.37 43.48 18.18 94.84%
EPS 3.13 2.44 1.21 1.26 0.88 0.68 0.24 454.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.825 0.8171 0.8041 0.7905 0.7831 0.7819 0.7832 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 0.51 0.69 1.62 0.28 0.29 0.44 1.13 -41.19%
P/EPS 8.02 10.54 20.11 17.82 19.40 27.88 86.11 -79.48%
EY 12.47 9.49 4.97 5.61 5.15 3.59 1.16 387.79%
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 0.49 0.62 1.53 0.30 0.37 0.42 1.10 -41.70%
P/EPS 7.81 9.46 19.02 18.87 24.63 26.92 83.33 -79.39%
EY 12.81 10.57 5.26 5.30 4.06 3.71 1.20 385.51%
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