[MALTON] QoQ Cumulative 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- 58.94%
YoY- 229.42%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 227,491 177,016 99,274 462,392 294,457 178,074 68,786 121.81%
PBT 42,612 27,330 16,667 98,152 64,678 26,093 7,895 207.37%
Tax -9,548 -8,034 -4,555 -25,458 -18,942 -6,644 -2,349 154.47%
NP 33,064 19,296 12,112 72,694 45,736 19,449 5,546 228.43%
-
NP to SH 33,064 19,296 12,112 72,694 45,736 19,449 5,546 228.43%
-
Tax Rate 22.41% 29.40% 27.33% 25.94% 29.29% 25.46% 29.75% -
Total Cost 194,427 157,720 87,162 389,698 248,721 158,625 63,240 111.29%
-
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 5.82% 3.45% 2.18% 14.30% 9.51% 4.23% 1.23% -
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 54.42 42.38 23.77 132.76 84.53 51.09 19.72 96.62%
EPS 7.91 4.62 2.90 20.87 13.13 5.58 1.59 191.13%
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 43.07 33.52 18.80 87.55 55.75 33.72 13.02 121.85%
EPS 6.26 3.65 2.29 13.76 8.66 3.68 1.05 228.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0764 1.0597 1.0518 0.9628 0.9102 0.8711 0.852 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 1.07 1.60 2.23 0.42 0.82 1.43 2.48 -42.87%
P/EPS 7.33 14.72 18.28 2.68 5.26 13.08 30.82 -61.57%
EY 13.64 6.79 5.47 37.27 19.03 7.64 3.24 160.49%
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 0.92 1.58 2.90 0.35 0.90 1.14 3.65 -60.06%
P/EPS 6.32 14.50 23.79 2.20 5.79 10.39 45.28 -73.06%
EY 15.82 6.90 4.20 45.37 17.28 9.62 2.21 270.98%
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