[MALTON] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[MALTON] MALTON BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 492.81%
YoY- 237.26%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 365,004 383,998 401,338 417,647 430,610 427,849 385,849 -3.63%
PBT 29,354 25,435 18,248 11,817 2,646 1,164 -505 -
Tax -11,048 -9,737 -6,784 -5,514 -3,061 -2,200 -2,686 156.93%
NP 18,306 15,698 11,464 6,303 -415 -1,036 -3,191 -
-
NP to SH 18,309 15,711 11,586 6,391 -1,627 -2,504 -4,728 -
-
Tax Rate 37.64% 38.28% 37.18% 46.66% 115.68% 189.00% - -
Total Cost 346,698 368,300 389,874 411,344 431,025 428,885 389,040 -7.40%
-
Net Worth 434,047 431,466 424,679 420,000 415,706 416,855 413,655 3.26%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 434,047 431,466 424,679 420,000 415,706 416,855 413,655 3.26%
NOSH 347,238 347,956 348,097 350,000 349,333 350,298 350,555 -0.63%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.02% 4.09% 2.86% 1.51% -0.10% -0.24% -0.83% -
ROE 4.22% 3.64% 2.73% 1.52% -0.39% -0.60% -1.14% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 105.12 110.36 115.29 119.33 123.27 122.14 110.07 -3.02%
EPS 5.27 4.52 3.33 1.83 -0.47 -0.71 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.24 1.22 1.20 1.19 1.19 1.18 3.92%
Adjusted Per Share Value based on latest NOSH - 350,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 69.11 72.71 75.99 79.08 81.53 81.01 73.06 -3.64%
EPS 3.47 2.97 2.19 1.21 -0.31 -0.47 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8218 0.817 0.8041 0.7952 0.7871 0.7893 0.7832 3.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.38 0.39 0.37 0.34 0.26 0.29 0.31 -
P/RPS 0.36 0.35 0.32 0.28 0.21 0.24 0.28 18.25%
P/EPS 7.21 8.64 11.12 18.62 -55.82 -40.57 -22.98 -
EY 13.88 11.58 9.00 5.37 -1.79 -2.46 -4.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.30 0.28 0.22 0.24 0.26 10.01%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 22/02/10 25/11/09 28/08/09 27/05/09 19/02/09 24/11/08 -
Price 0.37 0.35 0.35 0.36 0.33 0.28 0.30 -
P/RPS 0.35 0.32 0.30 0.30 0.27 0.23 0.27 18.90%
P/EPS 7.02 7.75 10.52 19.72 -70.85 -39.17 -22.24 -
EY 14.25 12.90 9.51 5.07 -1.41 -2.55 -4.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.29 0.30 0.28 0.24 0.25 12.93%

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