[MALTON] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -3.51%
YoY- 407.53%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 346,920 260,900 196,005 79,717 417,647 313,543 229,654 31.75%
PBT 35,820 25,336 19,037 8,500 12,045 7,799 5,419 253.43%
Tax -13,753 -8,813 -6,160 -2,095 -5,542 -3,279 -1,937 270.74%
NP 22,067 16,523 12,877 6,405 6,503 4,520 3,482 243.61%
-
NP to SH 22,067 16,523 12,877 6,405 6,638 4,657 3,609 235.48%
-
Tax Rate 38.39% 34.78% 32.36% 24.65% 46.01% 42.04% 35.74% -
Total Cost 324,853 244,377 183,128 73,312 411,144 309,023 226,172 27.38%
-
Net Worth 439,131 435,733 431,553 424,679 417,470 413,569 412,952 4.19%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 439,131 435,733 431,553 424,679 417,470 413,569 412,952 4.19%
NOSH 348,516 348,586 348,027 348,097 347,891 347,537 347,019 0.28%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.36% 6.33% 6.57% 8.03% 1.56% 1.44% 1.52% -
ROE 5.03% 3.79% 2.98% 1.51% 1.59% 1.13% 0.87% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 99.54 74.85 56.32 22.90 120.05 90.22 66.18 31.37%
EPS 6.33 4.74 3.70 1.84 1.91 1.34 1.04 234.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.25 1.24 1.22 1.20 1.19 1.19 3.89%
Adjusted Per Share Value based on latest NOSH - 348,097
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 66.10 49.71 37.35 15.19 79.58 59.74 43.76 31.74%
EPS 4.20 3.15 2.45 1.22 1.26 0.89 0.69 234.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8367 0.8303 0.8223 0.8092 0.7955 0.788 0.7868 4.19%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.38 0.38 0.39 0.37 0.34 0.26 0.29 -
P/RPS 0.38 0.51 0.69 1.62 0.28 0.29 0.44 -9.33%
P/EPS 6.00 8.02 10.54 20.11 17.82 19.40 27.88 -64.18%
EY 16.66 12.47 9.49 4.97 5.61 5.15 3.59 179.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.31 0.30 0.28 0.22 0.24 16.08%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 27/05/10 22/02/10 25/11/09 28/08/09 27/05/09 19/02/09 -
Price 0.44 0.37 0.35 0.35 0.36 0.33 0.28 -
P/RPS 0.44 0.49 0.62 1.53 0.30 0.37 0.42 3.15%
P/EPS 6.95 7.81 9.46 19.02 18.87 24.63 26.92 -59.55%
EY 14.39 12.81 10.57 5.26 5.30 4.06 3.71 147.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.28 0.29 0.30 0.28 0.24 28.68%

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