[MALTON] QoQ TTM 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- 7.01%
YoY- 645.92%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 137,107 147,586 166,783 331,439 301,732 255,250 189,022 -19.25%
PBT 19,382 33,075 51,187 134,975 129,504 116,275 93,548 -64.95%
Tax -7,525 -12,243 -17,878 -88,435 -86,313 -81,139 -72,798 -77.94%
NP 11,857 20,832 33,309 46,540 43,191 35,136 20,750 -31.11%
-
NP to SH 12,194 21,720 33,652 46,590 43,538 34,932 20,538 -29.33%
-
Tax Rate 38.82% 37.02% 34.93% 65.52% 66.65% 69.78% 77.82% -
Total Cost 125,250 126,754 133,474 284,899 258,541 220,114 168,272 -17.85%
-
Net Worth 446,264 398,971 458,938 415,599 471,358 348,009 418,195 4.42%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 12,748 12,748 24,893 12,145 12,145 12,145 - -
Div Payout % 104.55% 58.69% 73.97% 26.07% 27.90% 34.77% - -
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 446,264 398,971 458,938 415,599 471,358 348,009 418,195 4.42%
NOSH 348,644 398,971 364,237 324,687 365,394 348,009 348,496 0.02%
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 8.65% 14.12% 19.97% 14.04% 14.31% 13.77% 10.98% -
ROE 2.73% 5.44% 7.33% 11.21% 9.24% 10.04% 4.91% -
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 39.33 36.99 45.79 102.08 82.58 73.35 54.24 -19.27%
EPS 3.50 5.44 9.24 14.35 11.92 10.04 5.89 -29.29%
DPS 3.66 3.20 6.83 3.74 3.32 3.49 0.00 -
NAPS 1.28 1.00 1.26 1.28 1.29 1.00 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 25.96 27.94 31.58 62.76 57.13 48.33 35.79 -19.25%
EPS 2.31 4.11 6.37 8.82 8.24 6.61 3.89 -29.32%
DPS 2.41 2.41 4.71 2.30 2.30 2.30 0.00 -
NAPS 0.845 0.7554 0.869 0.7869 0.8925 0.6589 0.7918 4.42%
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 1.78 1.57 1.07 0.58 0.94 1.43 2.34 -16.65%
P/EPS 20.01 10.65 5.30 4.11 6.55 10.46 21.55 -4.81%
EY 5.00 9.39 18.86 24.32 15.28 9.56 4.64 5.10%
DY 5.22 5.51 13.95 6.34 4.26 3.32 0.00 -
P/NAPS 0.55 0.58 0.39 0.46 0.60 1.05 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 - - - -
Price 0.93 0.67 0.55 0.51 0.00 0.00 0.00 -
P/RPS 2.36 1.81 1.20 0.50 0.00 0.00 0.00 -
P/EPS 26.59 12.31 5.95 3.55 0.00 0.00 0.00 -
EY 3.76 8.13 16.80 28.14 0.00 0.00 0.00 -
DY 3.93 4.77 12.43 7.33 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 0.44 0.40 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