[MALTON] QoQ TTM 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- 35.04%
YoY- 82.29%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 492,880 462,392 380,477 328,989 335,989 346,920 365,004 22.14%
PBT 106,924 98,152 75,162 42,876 35,215 35,820 29,354 136.55%
Tax -27,664 -25,458 -23,882 -14,237 -14,007 -13,753 -11,048 84.29%
NP 79,260 72,694 51,280 28,639 21,208 22,067 18,306 165.41%
-
NP to SH 79,260 72,694 51,280 28,639 21,208 22,067 18,309 165.38%
-
Tax Rate 25.87% 25.94% 31.77% 33.21% 39.78% 38.39% 37.64% -
Total Cost 413,620 389,698 329,197 300,350 314,781 324,853 346,698 12.47%
-
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 16.08% 15.72% 13.48% 8.71% 6.31% 6.36% 5.02% -
ROE 14.27% 14.30% 10.67% 6.23% 4.71% 6.34% 4.22% -
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 118.01 132.79 109.28 94.42 96.33 99.60 105.12 8.00%
EPS 18.98 20.88 14.73 8.22 6.08 6.34 5.27 134.77%
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 93.32 87.55 72.04 62.29 63.62 65.69 69.11 22.14%
EPS 15.01 13.76 9.71 5.42 4.02 4.18 3.47 165.24%
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 0.45 0.42 0.63 0.77 0.51 0.38 0.36 16.02%
P/EPS 2.79 2.68 4.68 8.88 8.06 6.00 7.21 -46.86%
EY 35.81 37.28 21.35 11.26 12.41 16.67 13.88 88.00%
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 0.58 0.35 0.70 0.61 0.75 0.44 0.35 39.99%
P/EPS 3.64 2.20 5.16 7.06 11.84 6.94 7.02 -35.43%
EY 27.50 45.38 19.38 14.17 8.44 14.40 14.25 54.94%
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