[MALTON] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[MALTON] MALTON BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 6.9%
YoY- 242.54%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 340,438 462,392 346,920 417,647 394,873 555,535 304,796 1.85%
PBT 81,029 98,152 35,820 12,045 -364 8,468 10,503 40.52%
Tax -18,999 -25,458 -13,753 -5,542 -2,756 -3,798 -6,856 18.49%
NP 62,030 72,694 22,067 6,503 -3,120 4,670 3,647 60.29%
-
NP to SH 62,030 72,694 22,067 6,638 -4,657 3,372 2,441 71.37%
-
Tax Rate 23.45% 25.94% 38.39% 46.01% - 44.85% 65.28% -
Total Cost 278,408 389,698 324,853 411,144 397,993 550,865 301,149 -1.29%
-
Net Worth 585,147 508,504 439,131 417,470 412,290 418,181 410,839 6.06%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 585,147 508,504 439,131 417,470 412,290 418,181 410,839 6.06%
NOSH 417,962 348,290 348,516 347,891 349,398 348,484 348,169 3.08%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 18.22% 15.72% 6.36% 1.56% -0.79% 0.84% 1.20% -
ROE 10.60% 14.30% 5.03% 1.59% -1.13% 0.81% 0.59% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 81.45 132.76 99.54 120.05 113.02 159.41 87.54 -1.19%
EPS 14.84 20.87 6.33 1.91 -1.34 0.97 0.70 66.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.46 1.26 1.20 1.18 1.20 1.18 2.88%
Adjusted Per Share Value based on latest NOSH - 350,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 64.87 88.10 66.10 79.58 75.24 105.85 58.08 1.85%
EPS 11.82 13.85 4.20 1.26 -0.89 0.64 0.47 71.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1149 0.9689 0.8367 0.7955 0.7856 0.7968 0.7828 6.06%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.53 0.56 0.38 0.34 0.39 0.56 0.31 -
P/RPS 0.65 0.42 0.38 0.28 0.35 0.35 0.35 10.85%
P/EPS 3.57 2.68 6.00 17.82 -29.26 57.87 44.22 -34.23%
EY 28.00 37.27 16.66 5.61 -3.42 1.73 2.26 52.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.30 0.28 0.33 0.47 0.26 6.52%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 27/08/10 28/08/09 29/08/08 29/08/07 25/08/06 -
Price 0.56 0.46 0.44 0.36 0.37 0.51 0.34 -
P/RPS 0.69 0.35 0.44 0.30 0.33 0.32 0.39 9.96%
P/EPS 3.77 2.20 6.95 18.87 -27.76 52.71 48.50 -34.64%
EY 26.50 45.37 14.39 5.30 -3.60 1.90 2.06 53.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.35 0.30 0.31 0.42 0.29 5.50%

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