[MALTON] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[MALTON] MALTON BHD
Announcement Date
30-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -0.54%
YoY- -33.39%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 170,810 138,574 158,416 151,570 133,601 162,818 200,332 -10.07%
PBT 12,949 8,830 12,388 35,546 35,402 47,664 67,160 -66.59%
Tax -7,042 -2,034 -4,160 -12,716 -12,000 -16,696 -23,032 -54.58%
NP 5,906 6,796 8,228 22,830 23,402 30,968 44,128 -73.80%
-
NP to SH 5,878 6,754 8,228 23,720 23,849 31,476 46,332 -74.71%
-
Tax Rate 54.38% 23.04% 33.58% 35.77% 33.90% 35.03% 34.29% -
Total Cost 164,904 131,778 150,188 128,740 110,198 131,850 156,204 3.67%
-
Net Worth 420,070 441,077 446,264 460,546 447,175 453,708 471,358 -7.38%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 46,288 - - - - - - -
Div Payout % 787.40% - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 420,070 441,077 446,264 460,546 447,175 453,708 471,358 -7.38%
NOSH 347,165 344,591 348,644 362,635 354,900 354,459 365,394 -3.35%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.46% 4.90% 5.19% 15.06% 17.52% 19.02% 22.03% -
ROE 1.40% 1.53% 1.84% 5.15% 5.33% 6.94% 9.83% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 49.20 40.21 45.44 41.80 37.64 45.93 54.83 -6.96%
EPS 1.69 1.96 2.36 6.55 6.72 8.88 12.68 -73.87%
DPS 13.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.28 1.28 1.27 1.26 1.28 1.29 -4.17%
Adjusted Per Share Value based on latest NOSH - 398,971
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 32.55 26.40 30.18 28.88 25.46 31.02 38.17 -10.06%
EPS 1.12 1.29 1.57 4.52 4.54 6.00 8.83 -74.72%
DPS 8.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8004 0.8404 0.8503 0.8775 0.8521 0.8645 0.8981 -7.38%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.90 0.94 0.70 0.58 0.49 0.59 0.78 -
P/RPS 1.83 2.34 1.54 1.39 1.30 1.28 1.42 18.40%
P/EPS 53.15 47.96 29.66 8.87 7.29 6.64 6.15 320.58%
EY 1.88 2.09 3.37 11.28 13.71 15.05 16.26 -76.23%
DY 14.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.55 0.46 0.39 0.46 0.60 14.99%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.64 0.94 0.93 0.67 0.55 0.51 0.61 -
P/RPS 1.30 2.34 2.05 1.60 1.46 1.11 1.11 11.09%
P/EPS 37.80 47.96 39.41 10.24 8.18 5.74 4.81 294.77%
EY 2.65 2.09 2.54 9.76 12.22 17.41 20.79 -74.64%
DY 20.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.73 0.73 0.53 0.44 0.40 0.47 8.33%

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