[MALTON] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -74.87%
YoY- -13.41%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 462,392 294,457 178,074 68,786 346,920 260,900 196,005 77.49%
PBT 98,152 64,678 26,093 7,895 35,820 25,336 19,037 199.34%
Tax -25,458 -18,942 -6,644 -2,349 -13,753 -8,813 -6,160 158.20%
NP 72,694 45,736 19,449 5,546 22,067 16,523 12,877 218.05%
-
NP to SH 72,694 45,736 19,449 5,546 22,067 16,523 12,877 218.05%
-
Tax Rate 25.94% 29.29% 25.46% 29.75% 38.39% 34.78% 32.36% -
Total Cost 389,698 248,721 158,625 63,240 324,853 244,377 183,128 65.67%
-
Net Worth 508,504 480,698 460,083 449,958 439,131 435,733 431,553 11.59%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 508,504 480,698 460,083 449,958 439,131 435,733 431,553 11.59%
NOSH 348,290 348,332 348,548 348,805 348,516 348,586 348,027 0.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 15.72% 15.53% 10.92% 8.06% 6.36% 6.33% 6.57% -
ROE 14.30% 9.51% 4.23% 1.23% 5.03% 3.79% 2.98% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 132.76 84.53 51.09 19.72 99.54 74.85 56.32 77.39%
EPS 20.87 13.13 5.58 1.59 6.33 4.74 3.70 217.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.38 1.32 1.29 1.26 1.25 1.24 11.53%
Adjusted Per Share Value based on latest NOSH - 348,805
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 88.10 56.11 33.93 13.11 66.10 49.71 37.35 77.47%
EPS 13.85 8.71 3.71 1.06 4.20 3.15 2.45 218.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9689 0.9159 0.8766 0.8574 0.8367 0.8303 0.8223 11.59%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.56 0.69 0.73 0.49 0.38 0.38 0.39 -
P/RPS 0.42 0.82 1.43 2.48 0.38 0.51 0.69 -28.24%
P/EPS 2.68 5.26 13.08 30.82 6.00 8.02 10.54 -59.96%
EY 37.27 19.03 7.64 3.24 16.66 12.47 9.49 149.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.55 0.38 0.30 0.30 0.31 14.58%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 19/05/11 28/02/11 23/11/10 27/08/10 27/05/10 22/02/10 -
Price 0.46 0.76 0.58 0.72 0.44 0.37 0.35 -
P/RPS 0.35 0.90 1.14 3.65 0.44 0.49 0.62 -31.76%
P/EPS 2.20 5.79 10.39 45.28 6.95 7.81 9.46 -62.28%
EY 45.37 17.28 9.62 2.21 14.39 12.81 10.57 164.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.55 0.44 0.56 0.35 0.30 0.28 9.33%

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