[MALTON] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[MALTON] MALTON BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 79.06%
YoY- 180.08%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 461,334 492,880 462,392 380,477 328,989 335,989 346,920 20.86%
PBT 99,389 106,924 98,152 75,162 42,876 35,215 35,820 97.09%
Tax -26,848 -27,664 -25,458 -23,882 -14,237 -14,007 -13,753 56.00%
NP 72,541 79,260 72,694 51,280 28,639 21,208 22,067 120.60%
-
NP to SH 72,541 79,260 72,694 51,280 28,639 21,208 22,067 120.60%
-
Tax Rate 27.01% 25.87% 25.94% 31.77% 33.21% 39.78% 38.39% -
Total Cost 388,793 413,620 389,698 329,197 300,350 314,781 324,853 12.68%
-
Net Worth 559,683 555,481 508,402 480,477 459,948 449,958 348,300 37.07%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 559,683 555,481 508,402 480,477 459,948 449,958 348,300 37.07%
NOSH 417,674 417,655 348,220 348,172 348,446 348,805 348,300 12.83%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 15.72% 16.08% 15.72% 13.48% 8.71% 6.31% 6.36% -
ROE 12.96% 14.27% 14.30% 10.67% 6.23% 4.71% 6.34% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 110.45 118.01 132.79 109.28 94.42 96.33 99.60 7.11%
EPS 17.37 18.98 20.88 14.73 8.22 6.08 6.34 95.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.33 1.46 1.38 1.32 1.29 1.00 21.48%
Adjusted Per Share Value based on latest NOSH - 348,172
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 87.90 93.91 88.10 72.50 62.69 64.02 66.10 20.86%
EPS 13.82 15.10 13.85 9.77 5.46 4.04 4.20 120.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0664 1.0584 0.9687 0.9155 0.8764 0.8574 0.6637 37.06%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.68 0.53 0.56 0.69 0.73 0.49 0.38 -
P/RPS 0.62 0.45 0.42 0.63 0.77 0.51 0.38 38.46%
P/EPS 3.92 2.79 2.68 4.68 8.88 8.06 6.00 -24.64%
EY 25.54 35.81 37.28 21.35 11.26 12.41 16.67 32.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.40 0.38 0.50 0.55 0.38 0.38 21.60%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 16/11/11 26/08/11 19/05/11 28/02/11 23/11/10 27/08/10 -
Price 0.67 0.69 0.46 0.76 0.58 0.72 0.44 -
P/RPS 0.61 0.58 0.35 0.70 0.61 0.75 0.44 24.25%
P/EPS 3.86 3.64 2.20 5.16 7.06 11.84 6.94 -32.29%
EY 25.92 27.50 45.38 19.38 14.17 8.44 14.40 47.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.32 0.55 0.44 0.56 0.44 8.87%

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