[MALTON] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 101.05%
YoY- 256.8%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 68,786 346,920 260,900 196,005 79,717 417,647 313,543 -63.59%
PBT 7,895 35,820 25,336 19,037 8,500 12,045 7,799 0.81%
Tax -2,349 -13,753 -8,813 -6,160 -2,095 -5,542 -3,279 -19.92%
NP 5,546 22,067 16,523 12,877 6,405 6,503 4,520 14.59%
-
NP to SH 5,546 22,067 16,523 12,877 6,405 6,638 4,657 12.34%
-
Tax Rate 29.75% 38.39% 34.78% 32.36% 24.65% 46.01% 42.04% -
Total Cost 63,240 324,853 244,377 183,128 73,312 411,144 309,023 -65.23%
-
Net Worth 449,958 439,131 435,733 431,553 424,679 417,470 413,569 5.77%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 449,958 439,131 435,733 431,553 424,679 417,470 413,569 5.77%
NOSH 348,805 348,516 348,586 348,027 348,097 347,891 347,537 0.24%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.06% 6.36% 6.33% 6.57% 8.03% 1.56% 1.44% -
ROE 1.23% 5.03% 3.79% 2.98% 1.51% 1.59% 1.13% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.72 99.54 74.85 56.32 22.90 120.05 90.22 -63.68%
EPS 1.59 6.33 4.74 3.70 1.84 1.91 1.34 12.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.26 1.25 1.24 1.22 1.20 1.19 5.52%
Adjusted Per Share Value based on latest NOSH - 347,956
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.02 65.69 49.40 37.11 15.09 79.08 59.37 -63.60%
EPS 1.05 4.18 3.13 2.44 1.21 1.26 0.88 12.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.852 0.8315 0.825 0.8171 0.8041 0.7905 0.7831 5.77%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.49 0.38 0.38 0.39 0.37 0.34 0.26 -
P/RPS 2.48 0.38 0.51 0.69 1.62 0.28 0.29 317.64%
P/EPS 30.82 6.00 8.02 10.54 20.11 17.82 19.40 36.11%
EY 3.24 16.66 12.47 9.49 4.97 5.61 5.15 -26.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.30 0.31 0.30 0.28 0.22 43.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 27/08/10 27/05/10 22/02/10 25/11/09 28/08/09 27/05/09 -
Price 0.72 0.44 0.37 0.35 0.35 0.36 0.33 -
P/RPS 3.65 0.44 0.49 0.62 1.53 0.30 0.37 359.32%
P/EPS 45.28 6.95 7.81 9.46 19.02 18.87 24.63 50.01%
EY 2.21 14.39 12.81 10.57 5.26 5.30 4.06 -33.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.35 0.30 0.28 0.29 0.30 0.28 58.67%

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