[MALTON] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[MALTON] MALTON BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 87.61%
YoY- -14.67%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 229,112 155,320 78,052 340,438 227,491 177,016 99,274 74.55%
PBT 26,894 23,973 11,383 81,029 42,612 27,330 16,667 37.53%
Tax -7,653 -6,239 -2,942 -18,999 -9,548 -8,034 -4,555 41.28%
NP 19,241 17,734 8,441 62,030 33,064 19,296 12,112 36.10%
-
NP to SH 19,241 17,734 8,441 62,030 33,064 19,296 12,112 36.10%
-
Tax Rate 28.46% 26.03% 25.85% 23.45% 22.41% 29.40% 27.33% -
Total Cost 209,871 137,586 69,611 278,408 194,427 157,720 87,162 79.54%
-
Net Worth 598,144 606,469 597,555 585,147 568,483 559,667 555,481 5.05%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 17,986 - - - - - - -
Div Payout % 93.48% - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 598,144 606,469 597,555 585,147 568,483 559,667 555,481 5.05%
NOSH 418,282 418,254 417,871 417,962 418,002 417,662 417,655 0.09%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.40% 11.42% 10.81% 18.22% 14.53% 10.90% 12.20% -
ROE 3.22% 2.92% 1.41% 10.60% 5.82% 3.45% 2.18% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 54.77 37.14 18.68 81.45 54.42 42.38 23.77 74.36%
EPS 4.60 4.24 2.02 14.84 7.91 4.62 2.90 35.97%
DPS 4.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.45 1.43 1.40 1.36 1.34 1.33 4.94%
Adjusted Per Share Value based on latest NOSH - 417,920
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 43.66 29.59 14.87 64.87 43.35 33.73 18.92 74.53%
EPS 3.67 3.38 1.61 11.82 6.30 3.68 2.31 36.11%
DPS 3.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1397 1.1556 1.1386 1.1149 1.0832 1.0664 1.0584 5.05%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.51 0.52 0.51 0.53 0.58 0.68 0.53 -
P/RPS 0.93 1.40 2.73 0.65 1.07 1.60 2.23 -44.15%
P/EPS 11.09 12.26 25.25 3.57 7.33 14.72 18.28 -28.31%
EY 9.02 8.15 3.96 28.00 13.64 6.79 5.47 39.53%
DY 8.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.36 0.38 0.43 0.51 0.40 -6.77%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 20/11/12 30/08/12 28/05/12 24/02/12 16/11/11 -
Price 0.725 0.485 0.55 0.56 0.50 0.67 0.69 -
P/RPS 1.32 1.31 2.94 0.69 0.92 1.58 2.90 -40.79%
P/EPS 15.76 11.44 27.23 3.77 6.32 14.50 23.79 -23.98%
EY 6.34 8.74 3.67 26.50 15.82 6.90 4.20 31.55%
DY 5.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.33 0.38 0.40 0.37 0.50 0.52 -1.28%

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