[MALTON] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 35.87%
YoY- 188.72%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 39,604 151,570 100,201 81,409 50,083 254,649 189,022 -64.69%
PBT 3,097 35,546 26,552 23,832 16,790 117,216 93,548 -89.66%
Tax -1,040 -12,716 -9,000 -8,348 -5,758 -81,604 -72,798 -94.09%
NP 2,057 22,830 17,552 15,484 11,032 35,612 20,750 -78.55%
-
NP to SH 2,057 23,720 17,887 15,738 11,583 35,612 20,750 -78.55%
-
Tax Rate 33.58% 35.77% 33.90% 35.03% 34.29% 69.62% 77.82% -
Total Cost 37,547 128,740 82,649 65,925 39,051 219,037 168,272 -63.17%
-
Net Worth 446,264 460,546 447,174 453,708 471,358 432,082 417,785 4.49%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - 24,356 12,150 -
Div Payout % - - - - - 68.40% 58.56% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 446,264 460,546 447,174 453,708 471,358 432,082 417,785 4.49%
NOSH 348,644 362,635 354,900 354,459 365,394 348,454 348,154 0.09%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.19% 15.06% 17.52% 19.02% 22.03% 13.98% 10.98% -
ROE 0.46% 5.15% 4.00% 3.47% 2.46% 8.24% 4.97% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.36 41.80 28.23 22.97 13.71 73.08 54.29 -64.72%
EPS 0.59 6.55 5.04 4.44 3.17 10.22 5.96 -78.57%
DPS 0.00 0.00 0.00 0.00 0.00 6.99 3.49 -
NAPS 1.28 1.27 1.26 1.28 1.29 1.24 1.20 4.39%
Adjusted Per Share Value based on latest NOSH - 324,687
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.50 28.70 18.97 15.41 9.48 48.22 35.79 -64.68%
EPS 0.39 4.49 3.39 2.98 2.19 6.74 3.93 -78.53%
DPS 0.00 0.00 0.00 0.00 0.00 4.61 2.30 -
NAPS 0.845 0.872 0.8467 0.8591 0.8925 0.8181 0.791 4.49%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.70 0.58 0.49 0.59 0.78 1.05 1.27 -
P/RPS 6.16 1.39 1.74 2.57 5.69 1.44 2.34 90.54%
P/EPS 118.64 8.87 9.72 13.29 24.61 10.27 21.31 213.79%
EY 0.84 11.28 10.29 7.53 4.06 9.73 4.69 -68.19%
DY 0.00 0.00 0.00 0.00 0.00 6.66 2.75 -
P/NAPS 0.55 0.46 0.39 0.46 0.60 0.85 1.06 -35.40%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 03/09/02 30/05/02 -
Price 0.93 0.67 0.55 0.51 0.61 0.90 1.17 -
P/RPS 8.19 1.60 1.95 2.22 4.45 1.23 2.15 143.71%
P/EPS 157.63 10.24 10.91 11.49 19.24 8.81 19.63 300.49%
EY 0.63 9.76 9.16 8.71 5.20 11.36 5.09 -75.13%
DY 0.00 0.00 0.00 0.00 0.00 7.77 2.98 -
P/NAPS 0.73 0.53 0.44 0.40 0.47 0.73 0.97 -17.24%

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