[MALTON] YoY 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- 1.05%
YoY- 175.76%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
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 77,268 77,742 109,288 116,288 133,628 91,628 117,544 -6.74%
PBT 12,590 10,663 18,198 10,537 3,350 1,681 10 228.24%
Tax -3,297 -3,479 -4,295 -4,065 -1,112 -1,598 301 -
NP 9,293 7,184 13,903 6,472 2,238 83 311 76.06%
-
NP to SH 9,293 7,184 13,903 6,472 2,347 123 238 84.08%
-
Tax Rate 26.19% 32.63% 23.60% 38.58% 33.19% 95.06% -3,010.00% -
Total Cost 67,975 70,558 95,385 109,816 131,390 91,545 117,233 -8.67%
-
Net Worth 606,975 559,683 459,948 431,466 416,855 369,000 401,199 7.13%
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 606,975 559,683 459,948 431,466 416,855 369,000 401,199 7.13%
NOSH 418,603 417,674 348,446 347,956 350,298 307,500 339,999 3.52%
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 12.03% 9.24% 12.72% 5.57% 1.67% 0.09% 0.26% -
ROE 1.53% 1.28% 3.02% 1.50% 0.56% 0.03% 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 18.46 18.61 31.36 33.42 38.15 29.80 34.57 -9.91%
EPS 2.22 1.72 3.99 1.86 0.67 0.04 0.07 77.82%
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 14.63 14.72 20.69 22.02 25.30 17.35 22.26 -6.75%
EPS 1.76 1.36 2.63 1.23 0.44 0.02 0.05 80.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1493 1.0597 0.8709 0.817 0.7893 0.6987 0.7596 7.13%
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 2.82 3.65 2.33 1.17 0.76 1.61 0.84 22.34%
P/EPS 23.42 39.53 18.30 20.97 43.28 1,200.00 414.29 -38.02%
EY 4.27 2.53 5.47 4.77 2.31 0.08 0.24 61.50%
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 2.63 3.60 1.85 1.05 0.73 1.48 1.07 16.15%
P/EPS 21.85 38.95 14.54 18.82 41.79 1,100.00 528.57 -41.16%
EY 4.58 2.57 6.88 5.31 2.39 0.09 0.19 69.87%
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