[MALTON] YoY Cumulative 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- 101.05%
YoY- 256.8%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 155,320 177,016 178,074 196,005 229,654 196,678 234,013 -6.59%
PBT 23,973 27,330 26,093 19,037 5,419 3,891 968 70.64%
Tax -6,239 -8,034 -6,644 -6,160 -1,937 -2,493 255 -
NP 17,734 19,296 19,449 12,877 3,482 1,398 1,223 56.09%
-
NP to SH 17,734 19,296 19,449 12,877 3,609 1,404 253 102.92%
-
Tax Rate 26.03% 29.40% 25.46% 32.36% 35.74% 64.07% -26.34% -
Total Cost 137,586 157,720 158,625 183,128 226,172 195,280 232,790 -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 2.92% 3.45% 4.23% 2.98% 0.87% 0.33% 0.06% -
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 37.14 42.38 51.09 56.32 66.18 56.03 64.75 -8.84%
EPS 4.24 4.62 5.58 3.70 1.04 0.40 0.07 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 29.41 33.52 33.72 37.11 43.48 37.24 44.31 -6.59%
EPS 3.36 3.65 3.68 2.44 0.68 0.27 0.05 101.50%
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 1.40 1.60 1.43 0.69 0.44 0.86 0.45 20.80%
P/EPS 12.26 14.72 13.08 10.54 27.88 120.00 414.29 -44.35%
EY 8.15 6.79 7.64 9.49 3.59 0.83 0.24 79.85%
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 1.31 1.58 1.14 0.62 0.42 0.79 0.57 14.86%
P/EPS 11.44 14.50 10.39 9.46 26.92 110.00 528.57 -47.17%
EY 8.74 6.90 9.62 10.57 3.71 0.91 0.19 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