[MALTON] YoY TTM Result on 30-Sep-2010 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -3.89%
YoY- 83.05%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 372,234 319,216 492,880 335,989 401,338 385,849 544,116 -6.12%
PBT 44,773 75,745 106,924 35,215 18,248 -505 9,721 28.95%
Tax -13,765 -17,386 -27,664 -14,007 -6,784 -2,686 -4,647 19.81%
NP 31,008 58,359 79,260 21,208 11,464 -3,191 5,074 35.17%
-
NP to SH 31,008 58,359 79,260 21,208 11,586 -4,728 4,639 37.20%
-
Tax Rate 30.74% 22.95% 25.87% 39.78% 37.18% - 47.80% -
Total Cost 341,226 260,857 413,620 314,781 389,874 389,040 539,042 -7.33%
-
Net Worth 615,732 597,555 555,481 449,958 424,679 413,655 415,783 6.75%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 11,508 - - - - - -
Div Payout % - 19.72% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 615,732 597,555 555,481 449,958 424,679 413,655 415,783 6.75%
NOSH 418,865 417,871 417,655 348,805 348,097 350,555 346,486 3.20%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.33% 18.28% 16.08% 6.31% 2.86% -0.83% 0.93% -
ROE 5.04% 9.77% 14.27% 4.71% 2.73% -1.14% 1.12% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 88.87 76.39 118.01 96.33 115.29 110.07 157.04 -9.04%
EPS 7.40 13.97 18.98 6.08 3.33 -1.35 1.34 32.91%
DPS 0.00 2.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.43 1.33 1.29 1.22 1.18 1.20 3.43%
Adjusted Per Share Value based on latest NOSH - 348,805
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 70.93 60.82 93.91 64.02 76.47 73.52 103.68 -6.12%
EPS 5.91 11.12 15.10 4.04 2.21 -0.90 0.88 37.31%
DPS 0.00 2.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1732 1.1386 1.0584 0.8574 0.8092 0.7882 0.7922 6.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.835 0.51 0.53 0.49 0.37 0.31 0.53 -
P/RPS 0.94 0.67 0.45 0.51 0.32 0.28 0.34 18.45%
P/EPS 11.28 3.65 2.79 8.06 11.12 -22.98 39.59 -18.86%
EY 8.87 27.38 35.81 12.41 9.00 -4.35 2.53 23.23%
DY 0.00 5.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.36 0.40 0.38 0.30 0.26 0.44 4.40%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 20/11/12 16/11/11 23/11/10 25/11/09 24/11/08 27/11/07 -
Price 0.895 0.55 0.69 0.72 0.35 0.30 0.48 -
P/RPS 1.01 0.72 0.58 0.75 0.30 0.27 0.31 21.73%
P/EPS 12.09 3.94 3.64 11.84 10.52 -22.24 35.85 -16.55%
EY 8.27 25.39 27.50 8.44 9.51 -4.50 2.79 19.83%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.38 0.52 0.56 0.29 0.25 0.40 7.27%

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