[MALTON] YoY Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 185.97%
YoY- 157.05%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 177,016 178,074 196,005 229,654 196,678 234,013 173,658 0.31%
PBT 27,330 26,093 19,037 5,419 3,891 968 10,142 17.95%
Tax -8,034 -6,644 -6,160 -1,937 -2,493 255 -3,203 16.55%
NP 19,296 19,449 12,877 3,482 1,398 1,223 6,939 18.57%
-
NP to SH 19,296 19,449 12,877 3,609 1,404 253 6,181 20.88%
-
Tax Rate 29.40% 25.46% 32.36% 35.74% 64.07% -26.34% 31.58% -
Total Cost 157,720 158,625 183,128 226,172 195,280 232,790 166,719 -0.92%
-
Net Worth 559,667 460,083 431,553 412,952 421,200 426,485 425,127 4.68%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 559,667 460,083 431,553 412,952 421,200 426,485 425,127 4.68%
NOSH 417,662 348,548 348,027 347,019 350,999 361,428 349,209 3.02%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.90% 10.92% 6.57% 1.52% 0.71% 0.52% 4.00% -
ROE 3.45% 4.23% 2.98% 0.87% 0.33% 0.06% 1.45% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 42.38 51.09 56.32 66.18 56.03 64.75 49.73 -2.62%
EPS 4.62 5.58 3.70 1.04 0.40 0.07 1.77 17.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.32 1.24 1.19 1.20 1.18 1.2174 1.61%
Adjusted Per Share Value based on latest NOSH - 350,298
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 33.73 33.93 37.35 43.76 37.48 44.59 33.09 0.31%
EPS 3.68 3.71 2.45 0.69 0.27 0.05 1.18 20.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0664 0.8766 0.8223 0.7868 0.8026 0.8126 0.81 4.68%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.68 0.73 0.39 0.29 0.48 0.29 0.30 -
P/RPS 1.60 1.43 0.69 0.44 0.86 0.45 0.60 17.75%
P/EPS 14.72 13.08 10.54 27.88 120.00 414.29 16.95 -2.32%
EY 6.79 7.64 9.49 3.59 0.83 0.24 5.90 2.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.31 0.24 0.40 0.25 0.25 12.61%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 28/02/11 22/02/10 19/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.67 0.58 0.35 0.28 0.44 0.37 0.33 -
P/RPS 1.58 1.14 0.62 0.42 0.79 0.57 0.66 15.65%
P/EPS 14.50 10.39 9.46 26.92 110.00 528.57 18.64 -4.09%
EY 6.90 9.62 10.57 3.71 0.91 0.19 5.36 4.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.28 0.24 0.37 0.31 0.27 10.81%

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