[MALTON] YoY 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 318,742 461,334 328,989 383,998 427,849 518,200 365,028 -2.23%
PBT 77,672 99,389 42,876 25,435 1,164 11,392 1,348 96.40%
Tax -17,204 -26,848 -14,237 -9,737 -2,200 -6,546 -3,379 31.12%
NP 60,468 72,541 28,639 15,698 -1,036 4,846 -2,031 -
-
NP to SH 60,468 72,541 28,639 15,711 -2,504 4,524 -3,456 -
-
Tax Rate 22.15% 27.01% 33.21% 38.28% 189.00% 57.46% 250.67% -
Total Cost 258,274 388,793 300,350 368,300 428,885 513,354 367,059 -5.68%
-
Net Worth 606,975 559,683 459,948 431,466 416,855 369,000 401,199 7.13%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 11,508 - - - - - - -
Div Payout % 19.03% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 606,975 559,683 459,948 431,466 416,855 369,000 401,199 7.13%
NOSH 418,603 417,674 348,446 347,956 350,298 307,500 339,999 3.52%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 18.97% 15.72% 8.71% 4.09% -0.24% 0.94% -0.56% -
ROE 9.96% 12.96% 6.23% 3.64% -0.60% 1.23% -0.86% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 76.14 110.45 94.42 110.36 122.14 168.52 107.36 -5.56%
EPS 14.45 17.37 8.22 4.52 -0.71 1.47 -1.02 -
DPS 2.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.34 1.32 1.24 1.19 1.20 1.18 3.49%
Adjusted Per Share Value based on latest NOSH - 347,956
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 60.35 87.35 62.29 72.71 81.01 98.12 69.12 -2.23%
EPS 11.45 13.74 5.42 2.97 -0.47 0.86 -0.65 -
DPS 2.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1493 1.0597 0.8709 0.817 0.7893 0.6987 0.7596 7.13%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.52 0.68 0.73 0.39 0.29 0.48 0.29 -
P/RPS 0.68 0.62 0.77 0.35 0.24 0.28 0.27 16.62%
P/EPS 3.60 3.92 8.88 8.64 -40.57 32.63 -28.53 -
EY 27.78 25.54 11.26 11.58 -2.46 3.07 -3.51 -
DY 5.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.51 0.55 0.31 0.24 0.40 0.25 6.25%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 28/02/11 22/02/10 19/02/09 29/02/08 28/02/07 -
Price 0.485 0.67 0.58 0.35 0.28 0.44 0.37 -
P/RPS 0.64 0.61 0.61 0.32 0.23 0.26 0.34 11.10%
P/EPS 3.36 3.86 7.06 7.75 -39.17 29.91 -36.40 -
EY 29.78 25.92 14.17 12.90 -2.55 3.34 -2.75 -
DY 5.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.50 0.44 0.28 0.24 0.37 0.31 1.04%

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