[MALTON] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -3.89%
YoY- 83.05%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 462,392 380,477 328,989 335,989 346,920 365,004 383,998 13.22%
PBT 98,152 75,162 42,876 35,215 35,820 29,354 25,435 146.63%
Tax -25,458 -23,882 -14,237 -14,007 -13,753 -11,048 -9,737 90.12%
NP 72,694 51,280 28,639 21,208 22,067 18,306 15,698 178.60%
-
NP to SH 72,694 51,280 28,639 21,208 22,067 18,309 15,711 178.45%
-
Tax Rate 25.94% 31.77% 33.21% 39.78% 38.39% 37.64% 38.28% -
Total Cost 389,698 329,197 300,350 314,781 324,853 346,698 368,300 3.84%
-
Net Worth 508,402 480,477 459,948 449,958 348,300 434,047 431,466 11.59%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 508,402 480,477 459,948 449,958 348,300 434,047 431,466 11.59%
NOSH 348,220 348,172 348,446 348,805 348,300 347,238 347,956 0.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 15.72% 13.48% 8.71% 6.31% 6.36% 5.02% 4.09% -
ROE 14.30% 10.67% 6.23% 4.71% 6.34% 4.22% 3.64% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 132.79 109.28 94.42 96.33 99.60 105.12 110.36 13.16%
EPS 20.88 14.73 8.22 6.08 6.34 5.27 4.52 178.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.38 1.32 1.29 1.00 1.25 1.24 11.53%
Adjusted Per Share Value based on latest NOSH - 348,805
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 88.10 72.50 62.69 64.02 66.10 69.55 73.17 13.21%
EPS 13.85 9.77 5.46 4.04 4.20 3.49 2.99 178.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9687 0.9155 0.8764 0.8574 0.6637 0.827 0.8221 11.59%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.56 0.69 0.73 0.49 0.38 0.38 0.39 -
P/RPS 0.42 0.63 0.77 0.51 0.38 0.36 0.35 12.96%
P/EPS 2.68 4.68 8.88 8.06 6.00 7.21 8.64 -54.27%
EY 37.28 21.35 11.26 12.41 16.67 13.88 11.58 118.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.55 0.38 0.38 0.30 0.31 14.58%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 19/05/11 28/02/11 23/11/10 27/08/10 27/05/10 22/02/10 -
Price 0.46 0.76 0.58 0.72 0.44 0.37 0.35 -
P/RPS 0.35 0.70 0.61 0.75 0.44 0.35 0.32 6.17%
P/EPS 2.20 5.16 7.06 11.84 6.94 7.02 7.75 -56.90%
EY 45.38 19.38 14.17 8.44 14.40 14.25 12.90 131.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.55 0.44 0.56 0.44 0.30 0.28 9.33%

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