[MALTON] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[MALTON] MALTON BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 228.82%
YoY- -78.8%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 331,439 301,732 255,250 189,022 5,913 132,553 268,564 15.01%
PBT 134,975 129,504 116,275 93,548 8,111 50,575 83,311 37.82%
Tax -88,435 -86,313 -81,139 -72,798 -1,865 -14,398 -14,538 232.13%
NP 46,540 43,191 35,136 20,750 6,246 36,177 68,773 -22.86%
-
NP to SH 46,590 43,538 34,932 20,538 6,246 36,177 68,773 -22.81%
-
Tax Rate 65.52% 66.65% 69.78% 77.82% 22.99% 28.47% 17.45% -
Total Cost 284,899 258,541 220,114 168,272 -333 96,376 199,791 26.60%
-
Net Worth 415,599 471,358 348,009 418,195 0 0 426,607 -1.72%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 12,145 12,145 12,145 - - - - -
Div Payout % 26.07% 27.90% 34.77% - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 415,599 471,358 348,009 418,195 0 0 426,607 -1.72%
NOSH 324,687 365,394 348,009 348,496 345,000 350,235 173,417 51.73%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 14.04% 14.31% 13.77% 10.98% 105.63% 27.29% 25.61% -
ROE 11.21% 9.24% 10.04% 4.91% 0.00% 0.00% 16.12% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 102.08 82.58 73.35 54.24 1.71 37.85 154.87 -24.20%
EPS 14.35 11.92 10.04 5.89 1.81 10.33 39.66 -49.12%
DPS 3.74 3.32 3.49 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.29 1.00 1.20 0.00 0.00 2.46 -35.23%
Adjusted Per Share Value based on latest NOSH - 348,496
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 62.76 57.13 48.33 35.79 1.12 25.10 50.85 15.01%
EPS 8.82 8.24 6.61 3.89 1.18 6.85 13.02 -22.81%
DPS 2.30 2.30 2.30 0.00 0.00 0.00 0.00 -
NAPS 0.7869 0.8925 0.6589 0.7918 0.00 0.00 0.8078 -1.72%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.59 0.78 1.05 1.27 1.27 1.27 1.27 -
P/RPS 0.58 0.94 1.43 2.34 74.10 3.36 0.82 -20.56%
P/EPS 4.11 6.55 10.46 21.55 70.15 12.30 3.20 18.10%
EY 24.32 15.28 9.56 4.64 1.43 8.13 31.23 -15.31%
DY 6.34 4.26 3.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.60 1.05 1.06 0.00 0.00 0.52 -7.82%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 - - - - - - -
Price 0.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.55 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 28.14 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 7.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 0.00 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