[MALTON] QoQ TTM 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- 81.29%
YoY- 345.05%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 346,920 365,004 383,998 401,338 417,647 430,610 427,849 -13.07%
PBT 35,820 29,354 25,435 18,248 11,817 2,646 1,164 888.19%
Tax -13,753 -11,048 -9,737 -6,784 -5,514 -3,061 -2,200 240.49%
NP 22,067 18,306 15,698 11,464 6,303 -415 -1,036 -
-
NP to SH 22,067 18,309 15,711 11,586 6,391 -1,627 -2,504 -
-
Tax Rate 38.39% 37.64% 38.28% 37.18% 46.66% 115.68% 189.00% -
Total Cost 324,853 346,698 368,300 389,874 411,344 431,025 428,885 -16.94%
-
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 6.36% 5.02% 4.09% 2.86% 1.51% -0.10% -0.24% -
ROE 6.34% 4.22% 3.64% 2.73% 1.52% -0.39% -0.60% -
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 99.60 105.12 110.36 115.29 119.33 123.27 122.14 -12.74%
EPS 6.34 5.27 4.52 3.33 1.83 -0.47 -0.71 -
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 65.69 69.11 72.71 75.99 79.08 81.53 81.01 -13.07%
EPS 4.18 3.47 2.97 2.19 1.21 -0.31 -0.47 -
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 0.38 0.36 0.35 0.32 0.28 0.21 0.24 35.96%
P/EPS 6.00 7.21 8.64 11.12 18.62 -55.82 -40.57 -
EY 16.67 13.88 11.58 9.00 5.37 -1.79 -2.46 -
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 0.44 0.35 0.32 0.30 0.30 0.27 0.23 54.28%
P/EPS 6.94 7.02 7.75 10.52 19.72 -70.85 -39.17 -
EY 14.40 14.25 12.90 9.51 5.07 -1.41 -2.55 -
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