[MALTON] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[MALTON] MALTON BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 136.89%
YoY- -80.6%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 347,866 418,057 370,408 476,033 296,754 207,968 170,810 12.57%
PBT 33,781 10,398 6,385 4,454 12,448 9,178 12,949 17.32%
Tax -11,750 -4,372 -3,965 -1,400 -5,296 -18,807 -7,042 8.90%
NP 22,030 6,026 2,420 3,054 7,152 -9,629 5,906 24.52%
-
NP to SH 22,030 6,209 2,100 1,198 6,178 -9,629 5,878 24.61%
-
Tax Rate 34.78% 42.05% 62.10% 31.43% 42.54% 204.91% 54.38% -
Total Cost 325,836 412,030 367,988 472,978 289,602 217,597 164,904 12.01%
-
Net Worth 435,733 413,569 420,000 411,465 421,589 418,666 420,070 0.61%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - 46,288 -
Div Payout % - - - - - - 787.40% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 435,733 413,569 420,000 411,465 421,589 418,666 420,070 0.61%
NOSH 348,586 347,537 350,000 345,769 348,420 348,888 347,165 0.06%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.33% 1.44% 0.65% 0.64% 2.41% -4.63% 3.46% -
ROE 5.06% 1.50% 0.50% 0.29% 1.47% -2.30% 1.40% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 99.79 120.29 105.83 137.67 85.17 59.61 49.20 12.50%
EPS 6.32 1.79 0.60 0.35 1.77 -2.76 1.69 24.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 13.33 -
NAPS 1.25 1.19 1.20 1.19 1.21 1.20 1.21 0.54%
Adjusted Per Share Value based on latest NOSH - 340,000
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 65.87 79.16 70.13 90.13 56.19 39.38 32.34 12.58%
EPS 4.17 1.18 0.40 0.23 1.17 -1.82 1.11 24.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.76 -
NAPS 0.825 0.7831 0.7952 0.7791 0.7983 0.7927 0.7954 0.61%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.38 0.26 0.40 0.41 0.31 0.50 0.90 -
P/RPS 0.38 0.22 0.38 0.30 0.36 0.84 1.83 -23.03%
P/EPS 6.01 14.55 66.67 118.27 17.48 -18.12 53.15 -30.44%
EY 16.63 6.87 1.50 0.85 5.72 -5.52 1.88 43.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.81 -
P/NAPS 0.30 0.22 0.33 0.34 0.26 0.42 0.74 -13.96%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 27/05/09 28/05/08 28/05/07 26/05/06 31/05/05 31/05/04 -
Price 0.37 0.33 0.41 0.45 0.32 0.40 0.64 -
P/RPS 0.37 0.27 0.39 0.33 0.38 0.67 1.30 -18.88%
P/EPS 5.85 18.47 68.33 129.81 18.05 -14.49 37.80 -26.71%
EY 17.08 5.41 1.46 0.77 5.54 -6.90 2.65 36.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 20.83 -
P/NAPS 0.30 0.28 0.34 0.38 0.26 0.33 0.53 -9.04%

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