[MALTON] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[MALTON] MALTON BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 135.16%
YoY- 176.8%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 177,016 99,274 462,392 294,457 178,074 68,786 346,920 -36.06%
PBT 27,330 16,667 98,152 64,678 26,093 7,895 35,820 -16.46%
Tax -8,034 -4,555 -25,458 -18,942 -6,644 -2,349 -13,753 -30.05%
NP 19,296 12,112 72,694 45,736 19,449 5,546 22,067 -8.53%
-
NP to SH 19,296 12,112 72,694 45,736 19,449 5,546 22,067 -8.53%
-
Tax Rate 29.40% 27.33% 25.94% 29.29% 25.46% 29.75% 38.39% -
Total Cost 157,720 87,162 389,698 248,721 158,625 63,240 324,853 -38.14%
-
Net Worth 559,667 555,481 508,504 480,698 460,083 449,958 439,131 17.49%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 559,667 555,481 508,504 480,698 460,083 449,958 439,131 17.49%
NOSH 417,662 417,655 348,290 348,332 348,548 348,805 348,516 12.78%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.90% 12.20% 15.72% 15.53% 10.92% 8.06% 6.36% -
ROE 3.45% 2.18% 14.30% 9.51% 4.23% 1.23% 5.03% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 42.38 23.77 132.76 84.53 51.09 19.72 99.54 -43.31%
EPS 4.62 2.90 20.87 13.13 5.58 1.59 6.33 -18.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.33 1.46 1.38 1.32 1.29 1.26 4.17%
Adjusted Per Share Value based on latest NOSH - 348,172
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 33.52 18.80 87.55 55.75 33.72 13.02 65.69 -36.06%
EPS 3.65 2.29 13.76 8.66 3.68 1.05 4.18 -8.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0597 1.0518 0.9628 0.9102 0.8711 0.852 0.8315 17.49%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.68 0.53 0.56 0.69 0.73 0.49 0.38 -
P/RPS 1.60 2.23 0.42 0.82 1.43 2.48 0.38 160.06%
P/EPS 14.72 18.28 2.68 5.26 13.08 30.82 6.00 81.60%
EY 6.79 5.47 37.27 19.03 7.64 3.24 16.66 -44.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.40 0.38 0.50 0.55 0.38 0.30 42.30%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 16/11/11 26/08/11 19/05/11 28/02/11 23/11/10 27/08/10 -
Price 0.67 0.69 0.46 0.76 0.58 0.72 0.44 -
P/RPS 1.58 2.90 0.35 0.90 1.14 3.65 0.44 133.95%
P/EPS 14.50 23.79 2.20 5.79 10.39 45.28 6.95 63.05%
EY 6.90 4.20 45.37 17.28 9.62 2.21 14.39 -38.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.32 0.55 0.44 0.56 0.35 26.76%

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