[MALTON] YoY Annualized Quarter 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- 285.96%
YoY- 407.53%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 312,208 397,096 275,144 318,868 384,104 420,200 465,876 -6.44%
PBT 45,532 66,668 31,580 34,000 8,276 8,844 3,832 51.00%
Tax -11,768 -18,220 -9,396 -8,380 -3,300 -3,580 -184 99.85%
NP 33,764 48,448 22,184 25,620 4,976 5,264 3,648 44.85%
-
NP to SH 33,764 48,448 22,184 25,620 5,048 5,128 60 187.05%
-
Tax Rate 25.85% 27.33% 29.75% 24.65% 39.87% 40.48% 4.80% -
Total Cost 278,444 348,648 252,960 293,248 379,128 414,936 462,228 -8.09%
-
Net Worth 597,555 555,481 449,958 424,679 413,655 415,783 410,839 6.43%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 597,555 555,481 449,958 424,679 413,655 415,783 410,839 6.43%
NOSH 417,871 417,655 348,805 348,097 350,555 346,486 348,169 3.08%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.81% 12.20% 8.06% 8.03% 1.30% 1.25% 0.78% -
ROE 5.65% 8.72% 4.93% 6.03% 1.22% 1.23% 0.01% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 74.71 95.08 78.88 91.60 109.57 121.27 133.81 -9.24%
EPS 8.08 11.60 6.36 7.36 1.44 1.48 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.33 1.29 1.22 1.18 1.20 1.18 3.25%
Adjusted Per Share Value based on latest NOSH - 348,097
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 59.49 75.66 52.43 60.76 73.19 80.07 88.77 -6.44%
EPS 6.43 9.23 4.23 4.88 0.96 0.98 0.01 193.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1386 1.0584 0.8574 0.8092 0.7882 0.7922 0.7828 6.43%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.51 0.53 0.49 0.37 0.31 0.53 0.31 -
P/RPS 0.68 0.56 0.62 0.40 0.28 0.44 0.23 19.78%
P/EPS 6.31 4.57 7.70 5.03 21.53 35.81 1,798.87 -60.98%
EY 15.84 21.89 12.98 19.89 4.65 2.79 0.06 153.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.38 0.30 0.26 0.44 0.26 5.56%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 16/11/11 23/11/10 25/11/09 24/11/08 27/11/07 29/11/06 -
Price 0.55 0.69 0.72 0.35 0.30 0.48 0.31 -
P/RPS 0.74 0.73 0.91 0.38 0.27 0.40 0.23 21.48%
P/EPS 6.81 5.95 11.32 4.76 20.83 32.43 1,798.87 -60.48%
EY 14.69 16.81 8.83 21.03 4.80 3.08 0.06 149.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.56 0.29 0.25 0.40 0.26 6.52%

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