[MALTON] QoQ 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- 150.69%
YoY- 114.82%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
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 99,274 167,935 116,383 109,288 68,786 86,020 64,895 32.73%
PBT 16,667 33,474 38,585 18,198 7,895 10,484 6,299 91.19%
Tax -4,555 -6,516 -12,298 -4,295 -2,349 -4,940 -2,653 43.33%
NP 12,112 26,958 26,287 13,903 5,546 5,544 3,646 122.47%
-
NP to SH 12,112 26,958 26,287 13,903 5,546 5,544 3,646 122.47%
-
Tax Rate 27.33% 19.47% 31.87% 23.60% 29.75% 47.12% 42.12% -
Total Cost 87,162 140,977 90,096 95,385 63,240 80,476 61,249 26.49%
-
Net Worth 555,481 508,402 480,477 459,948 449,958 348,300 434,047 17.85%
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 555,481 508,402 480,477 459,948 449,958 348,300 434,047 17.85%
NOSH 417,655 348,220 348,172 348,446 348,805 348,300 347,238 13.08%
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% 16.05% 22.59% 12.72% 8.06% 6.45% 5.62% -
ROE 2.18% 5.30% 5.47% 3.02% 1.23% 1.59% 0.84% -
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 23.77 48.23 33.43 31.36 19.72 24.70 18.69 17.36%
EPS 2.90 7.74 7.55 3.99 1.59 1.59 1.05 96.73%
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 1.00 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 18.80 31.80 22.04 20.69 13.02 16.29 12.29 32.72%
EPS 2.29 5.10 4.98 2.63 1.05 1.05 0.69 122.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0518 0.9626 0.9098 0.8709 0.852 0.6595 0.8218 17.86%
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 2.23 1.16 2.06 2.33 2.48 1.54 2.03 6.45%
P/EPS 18.28 7.23 9.14 18.30 30.82 23.87 36.19 -36.54%
EY 5.47 13.82 10.94 5.47 3.24 4.19 2.76 57.71%
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 0.38 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 2.90 0.95 2.27 1.85 3.65 1.78 1.98 28.94%
P/EPS 23.79 5.94 10.07 14.54 45.28 27.64 35.24 -23.02%
EY 4.20 16.83 9.93 6.88 2.21 3.62 2.84 29.77%
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 0.44 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