[MALTON] QoQ Annualized Quarter 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- 75.34%
YoY- 51.04%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 397,096 462,392 392,609 356,148 275,144 346,920 347,866 9.21%
PBT 66,668 98,152 86,237 52,186 31,580 35,820 33,781 57.27%
Tax -18,220 -25,458 -25,256 -13,288 -9,396 -13,753 -11,750 33.93%
NP 48,448 72,694 60,981 38,898 22,184 22,067 22,030 69.03%
-
NP to SH 48,448 72,694 60,981 38,898 22,184 22,067 22,030 69.03%
-
Tax Rate 27.33% 25.94% 29.29% 25.46% 29.75% 38.39% 34.78% -
Total Cost 348,648 389,698 331,628 317,250 252,960 324,853 325,836 4.61%
-
Net Worth 555,481 508,504 480,698 460,083 449,958 439,131 435,733 17.55%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 555,481 508,504 480,698 460,083 449,958 439,131 435,733 17.55%
NOSH 417,655 348,290 348,332 348,548 348,805 348,516 348,586 12.79%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.20% 15.72% 15.53% 10.92% 8.06% 6.36% 6.33% -
ROE 8.72% 14.30% 12.69% 8.45% 4.93% 5.03% 5.06% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 95.08 132.76 112.71 102.18 78.88 99.54 99.79 -3.16%
EPS 11.60 20.87 17.51 11.16 6.36 6.33 6.32 49.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.46 1.38 1.32 1.29 1.26 1.25 4.21%
Adjusted Per Share Value based on latest NOSH - 348,446
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 75.19 87.55 74.34 67.43 52.10 65.69 65.87 9.21%
EPS 9.17 13.76 11.55 7.37 4.20 4.18 4.17 69.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0518 0.9628 0.9102 0.8711 0.852 0.8315 0.825 17.55%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.53 0.56 0.69 0.73 0.49 0.38 0.38 -
P/RPS 0.56 0.42 0.61 0.71 0.62 0.38 0.38 29.46%
P/EPS 4.57 2.68 3.94 6.54 7.70 6.00 6.01 -16.67%
EY 21.89 37.27 25.37 15.29 12.98 16.66 16.63 20.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.50 0.55 0.38 0.30 0.30 21.12%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 26/08/11 19/05/11 28/02/11 23/11/10 27/08/10 27/05/10 -
Price 0.69 0.46 0.76 0.58 0.72 0.44 0.37 -
P/RPS 0.73 0.35 0.67 0.57 0.91 0.44 0.37 57.24%
P/EPS 5.95 2.20 4.34 5.20 11.32 6.95 5.85 1.13%
EY 16.81 45.37 23.04 19.24 8.83 14.39 17.08 -1.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.32 0.55 0.44 0.56 0.35 0.30 44.24%

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