[MALTON] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
30-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 30.1%
YoY- 166.46%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 151,570 133,601 162,818 200,332 254,649 189,022 14,284 384.97%
PBT 35,546 35,402 47,664 67,160 117,216 93,548 14,080 85.72%
Tax -12,716 -12,000 -16,696 -23,032 -81,604 -72,798 -3,178 152.67%
NP 22,830 23,402 30,968 44,128 35,612 20,750 10,902 63.90%
-
NP to SH 23,720 23,849 31,476 46,332 35,612 20,750 10,902 68.14%
-
Tax Rate 35.77% 33.90% 35.03% 34.29% 69.62% 77.82% 22.57% -
Total Cost 128,740 110,198 131,850 156,204 219,037 168,272 3,382 1039.16%
-
Net Worth 460,546 447,175 453,708 471,358 432,082 417,785 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - 24,356 12,150 - -
Div Payout % - - - - 68.40% 58.56% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 460,546 447,175 453,708 471,358 432,082 417,785 0 -
NOSH 362,635 354,900 354,459 365,394 348,454 348,154 347,197 2.95%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 15.06% 17.52% 19.02% 22.03% 13.98% 10.98% 76.32% -
ROE 5.15% 5.33% 6.94% 9.83% 8.24% 4.97% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 41.80 37.64 45.93 54.83 73.08 54.29 4.11 371.41%
EPS 6.55 6.72 8.88 12.68 10.22 5.96 3.14 63.47%
DPS 0.00 0.00 0.00 0.00 6.99 3.49 0.00 -
NAPS 1.27 1.26 1.28 1.29 1.24 1.20 0.00 -
Adjusted Per Share Value based on latest NOSH - 365,394
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 28.88 25.46 31.02 38.17 48.52 36.02 2.72 385.17%
EPS 4.52 4.54 6.00 8.83 6.79 3.95 2.08 68.00%
DPS 0.00 0.00 0.00 0.00 4.64 2.32 0.00 -
NAPS 0.8775 0.8521 0.8645 0.8981 0.8233 0.7961 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.58 0.49 0.59 0.78 1.05 1.27 1.27 -
P/RPS 1.39 1.30 1.28 1.42 1.44 2.34 30.87 -87.41%
P/EPS 8.87 7.29 6.64 6.15 10.27 21.31 40.45 -63.73%
EY 11.28 13.71 15.05 16.26 9.73 4.69 2.47 176.02%
DY 0.00 0.00 0.00 0.00 6.66 2.75 0.00 -
P/NAPS 0.46 0.39 0.46 0.60 0.85 1.06 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 03/09/02 30/05/02 - -
Price 0.67 0.55 0.51 0.61 0.90 1.17 0.00 -
P/RPS 1.60 1.46 1.11 1.11 1.23 2.15 0.00 -
P/EPS 10.24 8.18 5.74 4.81 8.81 19.63 0.00 -
EY 9.76 12.22 17.41 20.79 11.36 5.09 0.00 -
DY 0.00 0.00 0.00 0.00 7.77 2.98 0.00 -
P/NAPS 0.53 0.44 0.40 0.47 0.73 0.97 0.00 -

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