[MALTON] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 0.52%
YoY- 256.8%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 310,640 354,032 356,148 392,010 459,308 393,356 468,026 -6.59%
PBT 47,946 54,660 52,186 38,074 10,838 7,782 1,936 70.64%
Tax -12,478 -16,068 -13,288 -12,320 -3,874 -4,986 510 -
NP 35,468 38,592 38,898 25,754 6,964 2,796 2,446 56.09%
-
NP to SH 35,468 38,592 38,898 25,754 7,218 2,808 506 102.92%
-
Tax Rate 26.03% 29.40% 25.46% 32.36% 35.74% 64.07% -26.34% -
Total Cost 275,172 315,440 317,250 366,256 452,344 390,560 465,580 -8.38%
-
Net Worth 606,469 559,667 460,083 431,553 412,952 421,200 426,485 6.03%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 606,469 559,667 460,083 431,553 412,952 421,200 426,485 6.03%
NOSH 418,254 417,662 348,548 348,027 347,019 350,999 361,428 2.46%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.42% 10.90% 10.92% 6.57% 1.52% 0.71% 0.52% -
ROE 5.85% 6.90% 8.45% 5.97% 1.75% 0.67% 0.12% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 74.27 84.77 102.18 112.64 132.36 112.07 129.49 -8.84%
EPS 8.48 9.24 11.16 7.40 2.08 0.80 0.14 98.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.34 1.32 1.24 1.19 1.20 1.18 3.49%
Adjusted Per Share Value based on latest NOSH - 347,956
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 58.82 67.03 67.43 74.22 86.97 74.48 88.62 -6.59%
EPS 6.72 7.31 7.37 4.88 1.37 0.53 0.10 101.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1483 1.0597 0.8711 0.8171 0.7819 0.7975 0.8075 6.03%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.52 0.68 0.73 0.39 0.29 0.48 0.29 -
P/RPS 0.70 0.80 0.71 0.35 0.22 0.43 0.22 21.25%
P/EPS 6.13 7.36 6.54 5.27 13.94 60.00 207.14 -44.35%
EY 16.31 13.59 15.29 18.97 7.17 1.67 0.48 79.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.51 0.55 0.31 0.24 0.40 0.25 6.25%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 28/02/11 22/02/10 19/02/09 29/02/08 28/02/07 -
Price 0.485 0.67 0.58 0.35 0.28 0.44 0.37 -
P/RPS 0.65 0.79 0.57 0.31 0.21 0.39 0.29 14.38%
P/EPS 5.72 7.25 5.20 4.73 13.46 55.00 264.29 -47.17%
EY 17.48 13.79 19.24 21.14 7.43 1.82 0.38 89.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.50 0.44 0.28 0.24 0.37 0.31 1.04%

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