[MALTON] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[MALTON] MALTON BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 28.31%
YoY- 254.8%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 178,074 68,786 346,920 260,900 196,005 79,717 417,647 -43.26%
PBT 26,093 7,895 35,820 25,336 19,037 8,500 12,045 67.18%
Tax -6,644 -2,349 -13,753 -8,813 -6,160 -2,095 -5,542 12.81%
NP 19,449 5,546 22,067 16,523 12,877 6,405 6,503 107.16%
-
NP to SH 19,449 5,546 22,067 16,523 12,877 6,405 6,638 104.35%
-
Tax Rate 25.46% 29.75% 38.39% 34.78% 32.36% 24.65% 46.01% -
Total Cost 158,625 63,240 324,853 244,377 183,128 73,312 411,144 -46.91%
-
Net Worth 460,083 449,958 439,131 435,733 431,553 424,679 417,470 6.67%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 460,083 449,958 439,131 435,733 431,553 424,679 417,470 6.67%
NOSH 348,548 348,805 348,516 348,586 348,027 348,097 347,891 0.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.92% 8.06% 6.36% 6.33% 6.57% 8.03% 1.56% -
ROE 4.23% 1.23% 5.03% 3.79% 2.98% 1.51% 1.59% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 51.09 19.72 99.54 74.85 56.32 22.90 120.05 -43.33%
EPS 5.58 1.59 6.33 4.74 3.70 1.84 1.91 103.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.29 1.26 1.25 1.24 1.22 1.20 6.54%
Adjusted Per Share Value based on latest NOSH - 347,238
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 33.72 13.02 65.69 49.40 37.11 15.09 79.08 -43.26%
EPS 3.68 1.05 4.18 3.13 2.44 1.21 1.26 103.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8711 0.852 0.8315 0.825 0.8171 0.8041 0.7905 6.66%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.73 0.49 0.38 0.38 0.39 0.37 0.34 -
P/RPS 1.43 2.48 0.38 0.51 0.69 1.62 0.28 195.68%
P/EPS 13.08 30.82 6.00 8.02 10.54 20.11 17.82 -18.58%
EY 7.64 3.24 16.66 12.47 9.49 4.97 5.61 22.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.38 0.30 0.30 0.31 0.30 0.28 56.65%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 27/08/10 27/05/10 22/02/10 25/11/09 28/08/09 -
Price 0.58 0.72 0.44 0.37 0.35 0.35 0.36 -
P/RPS 1.14 3.65 0.44 0.49 0.62 1.53 0.30 142.92%
P/EPS 10.39 45.28 6.95 7.81 9.46 19.02 18.87 -32.74%
EY 9.62 2.21 14.39 12.81 10.57 5.26 5.30 48.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.56 0.35 0.30 0.28 0.29 0.30 28.99%

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