[MALTON] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 1.05%
YoY- 175.76%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 68,786 86,020 64,895 116,288 79,717 104,104 83,889 -12.38%
PBT 7,895 10,484 6,299 10,537 8,500 4,018 2,380 122.26%
Tax -2,349 -4,940 -2,653 -4,065 -2,095 -2,235 -1,342 45.19%
NP 5,546 5,544 3,646 6,472 6,405 1,783 1,038 205.31%
-
NP to SH 5,546 5,544 3,646 6,472 6,405 1,786 1,048 203.36%
-
Tax Rate 29.75% 47.12% 42.12% 38.58% 24.65% 55.62% 56.39% -
Total Cost 63,240 80,476 61,249 109,816 73,312 102,321 82,851 -16.46%
-
Net Worth 449,958 348,300 434,047 431,466 424,679 420,000 415,706 5.41%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 449,958 348,300 434,047 431,466 424,679 420,000 415,706 5.41%
NOSH 348,805 348,300 347,238 347,956 348,097 350,000 349,333 -0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.06% 6.45% 5.62% 5.57% 8.03% 1.71% 1.24% -
ROE 1.23% 1.59% 0.84% 1.50% 1.51% 0.43% 0.25% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.72 24.70 18.69 33.42 22.90 29.74 24.01 -12.28%
EPS 1.59 1.59 1.05 1.86 1.84 0.51 0.30 203.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.00 1.25 1.24 1.22 1.20 1.19 5.52%
Adjusted Per Share Value based on latest NOSH - 347,956
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.02 16.29 12.29 22.02 15.09 19.71 15.88 -12.38%
EPS 1.05 1.05 0.69 1.23 1.21 0.34 0.20 201.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.852 0.6595 0.8218 0.817 0.8041 0.7952 0.7871 5.41%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.49 0.38 0.38 0.39 0.37 0.34 0.26 -
P/RPS 2.48 1.54 2.03 1.17 1.62 1.14 1.08 73.96%
P/EPS 30.82 23.87 36.19 20.97 20.11 66.63 86.67 -49.77%
EY 3.24 4.19 2.76 4.77 4.97 1.50 1.15 99.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.30 0.31 0.30 0.28 0.22 43.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 27/08/10 27/05/10 22/02/10 25/11/09 28/08/09 27/05/09 -
Price 0.72 0.44 0.37 0.35 0.35 0.36 0.33 -
P/RPS 3.65 1.78 1.98 1.05 1.53 1.21 1.37 92.06%
P/EPS 45.28 27.64 35.24 18.82 19.02 70.55 110.00 -44.63%
EY 2.21 3.62 2.84 5.31 5.26 1.42 0.91 80.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.30 0.28 0.29 0.30 0.28 58.67%

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