[MALTON] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[MALTON] MALTON BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 41.76%
YoY- 229.42%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 395,426 461,334 492,880 462,392 380,477 328,989 335,989 11.45%
PBT 76,086 99,389 106,924 98,152 75,162 42,876 35,215 67.05%
Tax -16,064 -26,848 -27,664 -25,458 -23,882 -14,237 -14,007 9.55%
NP 60,022 72,541 79,260 72,694 51,280 28,639 21,208 99.95%
-
NP to SH 60,022 72,541 79,260 72,694 51,280 28,639 21,208 99.95%
-
Tax Rate 21.11% 27.01% 25.87% 25.94% 31.77% 33.21% 39.78% -
Total Cost 335,404 388,793 413,620 389,698 329,197 300,350 314,781 4.31%
-
Net Worth 569,133 559,683 555,481 508,402 480,477 459,948 449,958 16.94%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 11,508 - - - - - - -
Div Payout % 19.17% - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 569,133 559,683 555,481 508,402 480,477 459,948 449,958 16.94%
NOSH 418,480 417,674 417,655 348,220 348,172 348,446 348,805 12.89%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 15.18% 15.72% 16.08% 15.72% 13.48% 8.71% 6.31% -
ROE 10.55% 12.96% 14.27% 14.30% 10.67% 6.23% 4.71% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 94.49 110.45 118.01 132.79 109.28 94.42 96.33 -1.27%
EPS 14.34 17.37 18.98 20.88 14.73 8.22 6.08 77.09%
DPS 2.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.34 1.33 1.46 1.38 1.32 1.29 3.58%
Adjusted Per Share Value based on latest NOSH - 348,220
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 75.34 87.90 93.91 88.10 72.50 62.69 64.02 11.45%
EPS 11.44 13.82 15.10 13.85 9.77 5.46 4.04 100.02%
DPS 2.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0844 1.0664 1.0584 0.9687 0.9155 0.8764 0.8574 16.93%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.58 0.68 0.53 0.56 0.69 0.73 0.49 -
P/RPS 0.61 0.62 0.45 0.42 0.63 0.77 0.51 12.66%
P/EPS 4.04 3.92 2.79 2.68 4.68 8.88 8.06 -36.87%
EY 24.73 25.54 35.81 37.28 21.35 11.26 12.41 58.28%
DY 4.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.40 0.38 0.50 0.55 0.38 8.58%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 24/02/12 16/11/11 26/08/11 19/05/11 28/02/11 23/11/10 -
Price 0.50 0.67 0.69 0.46 0.76 0.58 0.72 -
P/RPS 0.53 0.61 0.58 0.35 0.70 0.61 0.75 -20.64%
P/EPS 3.49 3.86 3.64 2.20 5.16 7.06 11.84 -55.67%
EY 28.69 25.92 27.50 45.38 19.38 14.17 8.44 125.91%
DY 5.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.50 0.52 0.32 0.55 0.44 0.56 -24.12%

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