[MALTON] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[MALTON] MALTON BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -14.46%
YoY- 254.8%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 305,482 303,321 392,609 347,866 418,057 370,408 476,033 -7.12%
PBT 35,858 56,816 86,237 33,781 10,398 6,385 4,454 41.52%
Tax -10,204 -12,730 -25,256 -11,750 -4,372 -3,965 -1,400 39.20%
NP 25,654 44,085 60,981 22,030 6,026 2,420 3,054 42.53%
-
NP to SH 25,654 44,085 60,981 22,030 6,209 2,100 1,198 66.56%
-
Tax Rate 28.46% 22.41% 29.29% 34.78% 42.05% 62.10% 31.43% -
Total Cost 279,828 259,236 331,628 325,836 412,030 367,988 472,978 -8.36%
-
Net Worth 598,144 568,483 480,698 435,733 413,569 420,000 411,465 6.42%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 23,981 - - - - - - -
Div Payout % 93.48% - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 598,144 568,483 480,698 435,733 413,569 420,000 411,465 6.42%
NOSH 418,282 418,002 348,332 348,586 347,537 350,000 345,769 3.22%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.40% 14.53% 15.53% 6.33% 1.44% 0.65% 0.64% -
ROE 4.29% 7.75% 12.69% 5.06% 1.50% 0.50% 0.29% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 73.03 72.56 112.71 99.79 120.29 105.83 137.67 -10.01%
EPS 6.13 10.55 17.51 6.32 1.79 0.60 0.35 61.08%
DPS 5.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.36 1.38 1.25 1.19 1.20 1.19 3.10%
Adjusted Per Share Value based on latest NOSH - 347,238
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 58.21 57.80 74.81 66.28 79.66 70.58 90.70 -7.11%
EPS 4.89 8.40 11.62 4.20 1.18 0.40 0.23 66.36%
DPS 4.57 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1397 1.0832 0.9159 0.8303 0.788 0.8003 0.784 6.42%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.51 0.58 0.69 0.38 0.26 0.40 0.41 -
P/RPS 0.70 0.80 0.61 0.38 0.22 0.38 0.30 15.15%
P/EPS 8.32 5.50 3.94 6.01 14.55 66.67 118.27 -35.72%
EY 12.03 18.18 25.37 16.63 6.87 1.50 0.85 55.46%
DY 11.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.50 0.30 0.22 0.33 0.34 0.95%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 28/05/12 19/05/11 27/05/10 27/05/09 28/05/08 28/05/07 -
Price 0.725 0.50 0.76 0.37 0.33 0.41 0.45 -
P/RPS 0.99 0.69 0.67 0.37 0.27 0.39 0.33 20.07%
P/EPS 11.82 4.74 4.34 5.85 18.47 68.33 129.81 -32.90%
EY 8.46 21.09 23.04 17.08 5.41 1.46 0.77 49.04%
DY 7.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.37 0.55 0.30 0.28 0.34 0.38 5.02%

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