[MALTON] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[MALTON] MALTON BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -11.94%
YoY- -75.51%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 180,655 159,328 166,660 175,494 135,464 137,107 147,586 14.35%
PBT 12,726 10,783 14,996 16,235 13,658 19,382 33,075 -46.94%
Tax -9,562 -7,781 -7,946 -8,526 -4,913 -7,525 -12,243 -15.12%
NP 3,164 3,002 7,050 7,709 8,745 11,857 20,832 -71.37%
-
NP to SH 3,164 2,981 7,029 8,241 9,358 12,194 21,720 -72.15%
-
Tax Rate 75.14% 72.16% 52.99% 52.52% 35.97% 38.82% 37.02% -
Total Cost 177,491 156,326 159,610 167,785 126,719 125,250 126,754 25.03%
-
Net Worth 426,432 422,650 426,186 416,239 444,631 446,264 398,971 4.51%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 34,399 34,399 34,399 - 12,748 12,748 12,748 93.23%
Div Payout % 1,087.23% 1,153.98% 489.40% - 136.23% 104.55% 58.69% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 426,432 422,650 426,186 416,239 444,631 446,264 398,971 4.51%
NOSH 349,534 349,298 349,333 343,999 347,368 348,644 398,971 -8.40%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.75% 1.88% 4.23% 4.39% 6.46% 8.65% 14.12% -
ROE 0.74% 0.71% 1.65% 1.98% 2.10% 2.73% 5.44% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 51.68 45.61 47.71 51.02 39.00 39.33 36.99 24.84%
EPS 0.91 0.85 2.01 2.40 2.69 3.50 5.44 -69.47%
DPS 10.00 10.00 10.00 0.00 3.67 3.66 3.20 113.01%
NAPS 1.22 1.21 1.22 1.21 1.28 1.28 1.00 14.10%
Adjusted Per Share Value based on latest NOSH - 343,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 34.21 30.17 31.56 33.23 25.65 25.96 27.94 14.38%
EPS 0.60 0.56 1.33 1.56 1.77 2.31 4.11 -72.11%
DPS 6.51 6.51 6.51 0.00 2.41 2.41 2.41 93.37%
NAPS 0.8074 0.8003 0.807 0.7881 0.8419 0.845 0.7554 4.51%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.74 0.70 0.67 0.90 0.94 0.70 0.58 -
P/RPS 1.43 1.53 1.40 1.76 2.41 1.78 1.57 -6.01%
P/EPS 81.75 82.02 33.30 37.57 34.89 20.01 10.65 286.73%
EY 1.22 1.22 3.00 2.66 2.87 5.00 9.39 -74.18%
DY 13.51 14.29 14.93 0.00 3.90 5.22 5.51 81.33%
P/NAPS 0.61 0.58 0.55 0.74 0.73 0.55 0.58 3.40%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.61 0.70 0.69 0.64 0.94 0.93 0.67 -
P/RPS 1.18 1.53 1.45 1.25 2.41 2.36 1.81 -24.71%
P/EPS 67.39 82.02 34.29 26.72 34.89 26.59 12.31 209.02%
EY 1.48 1.22 2.92 3.74 2.87 3.76 8.13 -67.71%
DY 16.39 14.29 14.49 0.00 3.90 3.93 4.77 126.85%
P/NAPS 0.50 0.58 0.57 0.53 0.73 0.73 0.67 -17.65%

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