[MALTON] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
30-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 24.64%
YoY- 20.35%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 147,586 166,783 331,439 301,732 255,250 189,022 5,913 759.11%
PBT 33,075 51,187 134,975 129,504 116,275 93,548 8,111 155.89%
Tax -12,243 -17,878 -88,435 -86,313 -81,139 -72,798 -1,865 251.80%
NP 20,832 33,309 46,540 43,191 35,136 20,750 6,246 123.72%
-
NP to SH 21,720 33,652 46,590 43,538 34,932 20,538 6,246 130.05%
-
Tax Rate 37.02% 34.93% 65.52% 66.65% 69.78% 77.82% 22.99% -
Total Cost 126,754 133,474 284,899 258,541 220,114 168,272 -333 -
-
Net Worth 398,971 458,938 415,599 471,358 348,009 418,195 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 12,748 24,893 12,145 12,145 12,145 - - -
Div Payout % 58.69% 73.97% 26.07% 27.90% 34.77% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 398,971 458,938 415,599 471,358 348,009 418,195 0 -
NOSH 398,971 364,237 324,687 365,394 348,009 348,496 345,000 10.20%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 14.12% 19.97% 14.04% 14.31% 13.77% 10.98% 105.63% -
ROE 5.44% 7.33% 11.21% 9.24% 10.04% 4.91% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 36.99 45.79 102.08 82.58 73.35 54.24 1.71 680.73%
EPS 5.44 9.24 14.35 11.92 10.04 5.89 1.81 108.68%
DPS 3.20 6.83 3.74 3.32 3.49 0.00 0.00 -
NAPS 1.00 1.26 1.28 1.29 1.00 1.20 0.00 -
Adjusted Per Share Value based on latest NOSH - 365,394
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 27.94 31.58 62.76 57.13 48.33 35.79 1.12 758.81%
EPS 4.11 6.37 8.82 8.24 6.61 3.89 1.18 130.30%
DPS 2.41 4.71 2.30 2.30 2.30 0.00 0.00 -
NAPS 0.7554 0.869 0.7869 0.8925 0.6589 0.7918 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.58 0.49 0.59 0.78 1.05 1.27 1.27 -
P/RPS 1.57 1.07 0.58 0.94 1.43 2.34 74.10 -92.39%
P/EPS 10.65 5.30 4.11 6.55 10.46 21.55 70.15 -71.63%
EY 9.39 18.86 24.32 15.28 9.56 4.64 1.43 251.87%
DY 5.51 13.95 6.34 4.26 3.32 0.00 0.00 -
P/NAPS 0.58 0.39 0.46 0.60 1.05 1.06 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 - - - - -
Price 0.67 0.55 0.51 0.00 0.00 0.00 0.00 -
P/RPS 1.81 1.20 0.50 0.00 0.00 0.00 0.00 -
P/EPS 12.31 5.95 3.55 0.00 0.00 0.00 0.00 -
EY 8.13 16.80 28.14 0.00 0.00 0.00 0.00 -
DY 4.77 12.43 7.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.44 0.40 0.00 0.00 0.00 0.00 -

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