[MALTON] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[MALTON] MALTON BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 28.31%
YoY- 254.8%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 229,112 227,491 294,457 260,900 313,543 277,806 357,025 -7.12%
PBT 26,894 42,612 64,678 25,336 7,799 4,789 3,341 41.52%
Tax -7,653 -9,548 -18,942 -8,813 -3,279 -2,974 -1,050 39.20%
NP 19,241 33,064 45,736 16,523 4,520 1,815 2,291 42.52%
-
NP to SH 19,241 33,064 45,736 16,523 4,657 1,575 899 66.54%
-
Tax Rate 28.46% 22.41% 29.29% 34.78% 42.04% 62.10% 31.43% -
Total Cost 209,871 194,427 248,721 244,377 309,023 275,991 354,734 -8.36%
-
Net Worth 598,144 568,483 480,698 435,733 413,569 420,000 411,465 6.42%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 17,986 - - - - - - -
Div Payout % 93.48% - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 598,144 568,483 480,698 435,733 413,569 420,000 411,465 6.42%
NOSH 418,282 418,002 348,332 348,586 347,537 350,000 345,769 3.22%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.40% 14.53% 15.53% 6.33% 1.44% 0.65% 0.64% -
ROE 3.22% 5.82% 9.51% 3.79% 1.13% 0.37% 0.22% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 54.77 54.42 84.53 74.85 90.22 79.37 103.26 -10.02%
EPS 4.60 7.91 13.13 4.74 1.34 0.45 0.26 61.35%
DPS 4.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.36 1.38 1.25 1.19 1.20 1.19 3.10%
Adjusted Per Share Value based on latest NOSH - 347,238
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 43.38 43.07 55.75 49.40 59.37 52.60 67.60 -7.12%
EPS 3.64 6.26 8.66 3.13 0.88 0.30 0.17 66.56%
DPS 3.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1325 1.0764 0.9102 0.825 0.7831 0.7952 0.7791 6.42%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.51 0.58 0.69 0.38 0.26 0.40 0.41 -
P/RPS 0.93 1.07 0.82 0.51 0.29 0.50 0.40 15.08%
P/EPS 11.09 7.33 5.26 8.02 19.40 88.89 157.69 -35.72%
EY 9.02 13.64 19.03 12.47 5.15 1.13 0.63 55.76%
DY 8.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.50 0.30 0.22 0.33 0.34 0.95%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 28/05/12 19/05/11 27/05/10 27/05/09 28/05/08 28/05/07 -
Price 0.725 0.50 0.76 0.37 0.33 0.41 0.45 -
P/RPS 1.32 0.92 0.90 0.49 0.37 0.52 0.44 20.07%
P/EPS 15.76 6.32 5.79 7.81 24.63 91.11 173.08 -32.90%
EY 6.34 15.82 17.28 12.81 4.06 1.10 0.58 48.91%
DY 5.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.37 0.55 0.30 0.28 0.34 0.38 5.02%

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