[MALTON] YoY Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -33.35%
YoY- 118.39%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 446,364 364,428 312,208 397,096 275,144 318,868 384,104 2.53%
PBT 86,676 24,016 45,532 66,668 31,580 34,000 8,276 47.88%
Tax -26,240 -7,764 -11,768 -18,220 -9,396 -8,380 -3,300 41.25%
NP 60,436 16,252 33,764 48,448 22,184 25,620 4,976 51.58%
-
NP to SH 60,436 16,252 33,764 48,448 22,184 25,620 5,048 51.22%
-
Tax Rate 30.27% 32.33% 25.85% 27.33% 29.75% 24.65% 39.87% -
Total Cost 385,928 348,176 278,444 348,648 252,960 293,248 379,128 0.29%
-
Net Worth 672,456 615,732 597,555 555,481 449,958 424,679 413,655 8.43%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 672,456 615,732 597,555 555,481 449,958 424,679 413,655 8.43%
NOSH 425,605 418,865 417,871 417,655 348,805 348,097 350,555 3.28%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 13.54% 4.46% 10.81% 12.20% 8.06% 8.03% 1.30% -
ROE 8.99% 2.64% 5.65% 8.72% 4.93% 6.03% 1.22% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 104.88 87.00 74.71 95.08 78.88 91.60 109.57 -0.72%
EPS 14.20 3.88 8.08 11.60 6.36 7.36 1.44 46.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.47 1.43 1.33 1.29 1.22 1.18 4.98%
Adjusted Per Share Value based on latest NOSH - 417,655
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 84.52 69.00 59.11 75.19 52.10 60.38 72.73 2.53%
EPS 11.44 3.08 6.39 9.17 4.20 4.85 0.96 51.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2733 1.1659 1.1314 1.0518 0.852 0.8041 0.7832 8.43%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.11 0.835 0.51 0.53 0.49 0.37 0.31 -
P/RPS 1.06 0.96 0.68 0.56 0.62 0.40 0.28 24.82%
P/EPS 7.82 21.52 6.31 4.57 7.70 5.03 21.53 -15.52%
EY 12.79 4.65 15.84 21.89 12.98 19.89 4.65 18.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.57 0.36 0.40 0.38 0.30 0.26 17.93%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 17/11/14 27/11/13 20/11/12 16/11/11 23/11/10 25/11/09 24/11/08 -
Price 1.04 0.895 0.55 0.69 0.72 0.35 0.30 -
P/RPS 0.99 1.03 0.74 0.73 0.91 0.38 0.27 24.16%
P/EPS 7.32 23.07 6.81 5.95 11.32 4.76 20.83 -15.98%
EY 13.65 4.34 14.69 16.81 8.83 21.03 4.80 19.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.38 0.52 0.56 0.29 0.25 17.55%

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