[MALTON] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 35.04%
YoY- 82.29%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 499,373 318,742 461,334 328,989 383,998 427,849 518,200 -0.61%
PBT 80,664 77,672 99,389 42,876 25,435 1,164 11,392 38.53%
Tax -22,485 -17,204 -26,848 -14,237 -9,737 -2,200 -6,546 22.81%
NP 58,179 60,468 72,541 28,639 15,698 -1,036 4,846 51.26%
-
NP to SH 58,179 60,468 72,541 28,639 15,711 -2,504 4,524 53.00%
-
Tax Rate 27.87% 22.15% 27.01% 33.21% 38.28% 189.00% 57.46% -
Total Cost 441,194 258,274 388,793 300,350 368,300 428,885 513,354 -2.49%
-
Net Worth 656,519 606,975 559,683 459,948 431,466 416,855 369,000 10.06%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 2,300 11,508 - - - - - -
Div Payout % 3.95% 19.03% - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 656,519 606,975 559,683 459,948 431,466 416,855 369,000 10.06%
NOSH 418,165 418,603 417,674 348,446 347,956 350,298 307,500 5.25%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 11.65% 18.97% 15.72% 8.71% 4.09% -0.24% 0.94% -
ROE 8.86% 9.96% 12.96% 6.23% 3.64% -0.60% 1.23% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 119.42 76.14 110.45 94.42 110.36 122.14 168.52 -5.57%
EPS 13.91 14.45 17.37 8.22 4.52 -0.71 1.47 45.38%
DPS 0.55 2.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.45 1.34 1.32 1.24 1.19 1.20 4.57%
Adjusted Per Share Value based on latest NOSH - 348,446
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 95.15 60.73 87.90 62.69 73.17 81.52 98.74 -0.61%
EPS 11.09 11.52 13.82 5.46 2.99 -0.48 0.86 53.07%
DPS 0.44 2.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2509 1.1565 1.0664 0.8764 0.8221 0.7943 0.7031 10.06%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.825 0.52 0.68 0.73 0.39 0.29 0.48 -
P/RPS 0.69 0.68 0.62 0.77 0.35 0.24 0.28 16.20%
P/EPS 5.93 3.60 3.92 8.88 8.64 -40.57 32.63 -24.71%
EY 16.86 27.78 25.54 11.26 11.58 -2.46 3.07 32.79%
DY 0.67 5.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.36 0.51 0.55 0.31 0.24 0.40 4.79%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 28/02/13 24/02/12 28/02/11 22/02/10 19/02/09 29/02/08 -
Price 0.865 0.485 0.67 0.58 0.35 0.28 0.44 -
P/RPS 0.72 0.64 0.61 0.61 0.32 0.23 0.26 18.48%
P/EPS 6.22 3.36 3.86 7.06 7.75 -39.17 29.91 -23.01%
EY 16.08 29.78 25.92 14.17 12.90 -2.55 3.34 29.91%
DY 0.64 5.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.33 0.50 0.44 0.28 0.24 0.37 6.82%

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