[MALTON] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 81.29%
YoY- 345.05%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 319,216 492,880 335,989 401,338 385,849 544,116 335,614 -0.83%
PBT 75,745 106,924 35,215 18,248 -505 9,721 2,974 71.44%
Tax -17,386 -27,664 -14,007 -6,784 -2,686 -4,647 -3,804 28.79%
NP 58,359 79,260 21,208 11,464 -3,191 5,074 -830 -
-
NP to SH 58,359 79,260 21,208 11,586 -4,728 4,639 -2,572 -
-
Tax Rate 22.95% 25.87% 39.78% 37.18% - 47.80% 127.91% -
Total Cost 260,857 413,620 314,781 389,874 389,040 539,042 336,444 -4.14%
-
Net Worth 597,555 555,481 449,958 424,679 413,655 415,783 348,709 9.38%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 11,508 - - - - - - -
Div Payout % 19.72% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 597,555 555,481 449,958 424,679 413,655 415,783 348,709 9.38%
NOSH 417,871 417,655 348,805 348,097 350,555 346,486 348,709 3.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 18.28% 16.08% 6.31% 2.86% -0.83% 0.93% -0.25% -
ROE 9.77% 14.27% 4.71% 2.73% -1.14% 1.12% -0.74% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 76.39 118.01 96.33 115.29 110.07 157.04 96.24 -3.77%
EPS 13.97 18.98 6.08 3.33 -1.35 1.34 -0.74 -
DPS 2.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.33 1.29 1.22 1.18 1.20 1.00 6.13%
Adjusted Per Share Value based on latest NOSH - 348,097
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 60.82 93.91 64.02 76.47 73.52 103.68 63.95 -0.83%
EPS 11.12 15.10 4.04 2.21 -0.90 0.88 -0.49 -
DPS 2.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1386 1.0584 0.8574 0.8092 0.7882 0.7922 0.6644 9.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.51 0.53 0.49 0.37 0.31 0.53 0.31 -
P/RPS 0.67 0.45 0.51 0.32 0.28 0.34 0.32 13.09%
P/EPS 3.65 2.79 8.06 11.12 -22.98 39.59 -42.03 -
EY 27.38 35.81 12.41 9.00 -4.35 2.53 -2.38 -
DY 5.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.38 0.30 0.26 0.44 0.31 2.52%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 16/11/11 23/11/10 25/11/09 24/11/08 27/11/07 29/11/06 -
Price 0.55 0.69 0.72 0.35 0.30 0.48 0.31 -
P/RPS 0.72 0.58 0.75 0.30 0.27 0.31 0.32 14.45%
P/EPS 3.94 3.64 11.84 10.52 -22.24 35.85 -42.03 -
EY 25.39 27.50 8.44 9.51 -4.50 2.79 -2.38 -
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.56 0.29 0.25 0.40 0.31 3.44%

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