[MALTON] QoQ TTM 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- 35.6%
YoY- 727.44%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 335,989 346,920 365,004 383,998 401,338 417,647 430,610 -15.23%
PBT 35,215 35,820 29,354 25,435 18,248 11,817 2,646 460.71%
Tax -14,007 -13,753 -11,048 -9,737 -6,784 -5,514 -3,061 175.37%
NP 21,208 22,067 18,306 15,698 11,464 6,303 -415 -
-
NP to SH 21,208 22,067 18,309 15,711 11,586 6,391 -1,627 -
-
Tax Rate 39.78% 38.39% 37.64% 38.28% 37.18% 46.66% 115.68% -
Total Cost 314,781 324,853 346,698 368,300 389,874 411,344 431,025 -18.88%
-
Net Worth 449,958 348,300 434,047 431,466 424,679 420,000 415,706 5.41%
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 449,958 348,300 434,047 431,466 424,679 420,000 415,706 5.41%
NOSH 348,805 348,300 347,238 347,956 348,097 350,000 349,333 -0.10%
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 6.31% 6.36% 5.02% 4.09% 2.86% 1.51% -0.10% -
ROE 4.71% 6.34% 4.22% 3.64% 2.73% 1.52% -0.39% -
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 96.33 99.60 105.12 110.36 115.29 119.33 123.27 -15.14%
EPS 6.08 6.34 5.27 4.52 3.33 1.83 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.00 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 63.62 65.69 69.11 72.71 75.99 79.08 81.53 -15.22%
EPS 4.02 4.18 3.47 2.97 2.19 1.21 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.852 0.6595 0.8218 0.817 0.8041 0.7952 0.7871 5.41%
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 0.51 0.38 0.36 0.35 0.32 0.28 0.21 80.57%
P/EPS 8.06 6.00 7.21 8.64 11.12 18.62 -55.82 -
EY 12.41 16.67 13.88 11.58 9.00 5.37 -1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 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 0.75 0.44 0.35 0.32 0.30 0.30 0.27 97.48%
P/EPS 11.84 6.94 7.02 7.75 10.52 19.72 -70.85 -
EY 8.44 14.40 14.25 12.90 9.51 5.07 -1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 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