[MALTON] YoY TTM Result on 30-Jun-2010 [#4]

Stock
[MALTON] MALTON BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 20.53%
YoY- 245.28%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 359,179 340,438 462,392 346,920 417,647 394,873 555,535 -7.00%
PBT 50,152 81,029 98,152 35,820 11,817 -363 8,468 34.47%
Tax -14,766 -18,999 -25,458 -13,753 -5,514 -2,756 -3,798 25.37%
NP 35,386 62,030 72,694 22,067 6,303 -3,119 4,670 40.10%
-
NP to SH 35,386 62,030 72,694 22,067 6,391 -4,656 3,372 47.91%
-
Tax Rate 29.44% 23.45% 25.94% 38.39% 46.66% - 44.85% -
Total Cost 323,793 278,408 389,698 324,853 411,344 397,992 550,865 -8.46%
-
Net Worth 610,703 417,920 508,402 348,300 420,000 410,165 415,847 6.60%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 11,508 - - - - - -
Div Payout % - 18.55% - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 610,703 417,920 508,402 348,300 420,000 410,165 415,847 6.60%
NOSH 418,290 417,920 348,220 348,300 350,000 347,597 349,452 3.03%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.85% 18.22% 15.72% 6.36% 1.51% -0.79% 0.84% -
ROE 5.79% 14.84% 14.30% 6.34% 1.52% -1.14% 0.81% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 85.87 81.46 132.79 99.60 119.33 113.60 158.97 -9.74%
EPS 8.46 14.84 20.88 6.34 1.83 -1.34 0.96 43.67%
DPS 0.00 2.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.00 1.46 1.00 1.20 1.18 1.19 3.46%
Adjusted Per Share Value based on latest NOSH - 348,300
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 68.44 64.87 88.10 66.10 79.58 75.24 105.85 -7.00%
EPS 6.74 11.82 13.85 4.20 1.22 -0.89 0.64 47.99%
DPS 0.00 2.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1636 0.7963 0.9687 0.6637 0.8003 0.7815 0.7924 6.60%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.83 0.53 0.56 0.38 0.34 0.39 0.56 -
P/RPS 0.97 0.65 0.42 0.38 0.28 0.34 0.35 18.49%
P/EPS 9.81 3.57 2.68 6.00 18.62 -29.12 58.03 -25.62%
EY 10.19 28.00 37.28 16.67 5.37 -3.43 1.72 34.47%
DY 0.00 5.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.53 0.38 0.38 0.28 0.33 0.47 3.26%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 30/08/12 26/08/11 27/08/10 28/08/09 29/08/08 29/08/07 -
Price 0.79 0.56 0.46 0.44 0.36 0.37 0.51 -
P/RPS 0.92 0.69 0.35 0.44 0.30 0.33 0.32 19.22%
P/EPS 9.34 3.77 2.20 6.94 19.72 -27.62 52.85 -25.06%
EY 10.71 26.50 45.38 14.40 5.07 -3.62 1.89 33.48%
DY 0.00 4.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.32 0.44 0.30 0.31 0.43 3.86%

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