[MALTON] QoQ 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- 258.62%
YoY- 407.53%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 86,020 64,895 116,288 79,717 104,104 83,889 133,628 -25.50%
PBT 10,484 6,299 10,537 8,500 4,018 2,380 3,350 114.40%
Tax -4,940 -2,653 -4,065 -2,095 -2,235 -1,342 -1,112 170.97%
NP 5,544 3,646 6,472 6,405 1,783 1,038 2,238 83.38%
-
NP to SH 5,544 3,646 6,472 6,405 1,786 1,048 2,347 77.64%
-
Tax Rate 47.12% 42.12% 38.58% 24.65% 55.62% 56.39% 33.19% -
Total Cost 80,476 61,249 109,816 73,312 102,321 82,851 131,390 -27.94%
-
Net Worth 348,300 434,047 431,466 424,679 420,000 415,706 416,855 -11.31%
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 348,300 434,047 431,466 424,679 420,000 415,706 416,855 -11.31%
NOSH 348,300 347,238 347,956 348,097 350,000 349,333 350,298 -0.38%
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 6.45% 5.62% 5.57% 8.03% 1.71% 1.24% 1.67% -
ROE 1.59% 0.84% 1.50% 1.51% 0.43% 0.25% 0.56% -
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 24.70 18.69 33.42 22.90 29.74 24.01 38.15 -25.21%
EPS 1.59 1.05 1.86 1.84 0.51 0.30 0.67 78.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.25 1.24 1.22 1.20 1.19 1.19 -10.97%
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 16.29 12.29 22.02 15.09 19.71 15.88 25.30 -25.49%
EPS 1.05 0.69 1.23 1.21 0.34 0.20 0.44 78.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6595 0.8218 0.817 0.8041 0.7952 0.7871 0.7893 -11.31%
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 1.54 2.03 1.17 1.62 1.14 1.08 0.76 60.33%
P/EPS 23.87 36.19 20.97 20.11 66.63 86.67 43.28 -32.82%
EY 4.19 2.76 4.77 4.97 1.50 1.15 2.31 48.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.31 0.30 0.28 0.22 0.24 35.96%
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 1.78 1.98 1.05 1.53 1.21 1.37 0.73 81.45%
P/EPS 27.64 35.24 18.82 19.02 70.55 110.00 41.79 -24.14%
EY 3.62 2.84 5.31 5.26 1.42 0.91 2.39 31.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.30 0.28 0.29 0.30 0.28 0.24 49.96%

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