[MALPAC] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -24.17%
YoY- -24.64%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 17,064 12,618 11,854 11,794 11,644 10,247 10,252 40.49%
PBT 17,300 13,510 10,790 8,810 10,840 8,709 9,513 49.04%
Tax -3,484 -1,955 -1,714 -1,242 -860 -504 -285 431.47%
NP 13,816 11,555 9,076 7,568 9,980 8,205 9,228 30.90%
-
NP to SH 13,816 11,555 9,076 7,568 9,980 8,205 9,228 30.90%
-
Tax Rate 20.14% 14.47% 15.89% 14.10% 7.93% 5.79% 3.00% -
Total Cost 3,248 1,063 2,778 4,226 1,664 2,042 1,024 116.03%
-
Net Worth 201,545 197,973 193,414 190,323 188,810 186,056 184,460 6.08%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 201,545 197,973 193,414 190,323 188,810 186,056 184,460 6.08%
NOSH 74,924 74,989 74,966 74,930 74,924 75,022 74,983 -0.05%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 80.97% 91.58% 76.56% 64.17% 85.71% 80.07% 90.01% -
ROE 6.86% 5.84% 4.69% 3.98% 5.29% 4.41% 5.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 22.78 16.83 15.81 15.74 15.54 13.66 13.67 40.60%
EPS 18.44 15.41 12.11 10.10 13.32 10.94 12.31 30.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.64 2.58 2.54 2.52 2.48 2.46 6.14%
Adjusted Per Share Value based on latest NOSH - 74,883
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 22.75 16.82 15.81 15.73 15.53 13.66 13.67 40.47%
EPS 18.42 15.41 12.10 10.09 13.31 10.94 12.30 30.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6873 2.6396 2.5789 2.5377 2.5175 2.4808 2.4595 6.08%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.51 1.40 1.30 1.32 1.33 1.25 1.16 -
P/RPS 6.63 8.32 8.22 8.39 8.56 9.15 8.48 -15.14%
P/EPS 8.19 9.09 10.74 13.07 9.98 11.43 9.43 -8.97%
EY 12.21 11.01 9.31 7.65 10.02 8.75 10.61 9.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.53 0.50 0.52 0.53 0.50 0.47 12.40%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 24/02/11 18/11/10 18/08/10 24/05/10 24/02/10 18/11/09 -
Price 1.49 1.45 1.31 1.27 1.16 1.26 1.25 -
P/RPS 6.54 8.62 8.28 8.07 7.46 9.23 9.14 -20.01%
P/EPS 8.08 9.41 10.82 12.57 8.71 11.52 10.16 -14.17%
EY 12.38 10.63 9.24 7.95 11.48 8.68 9.85 16.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.51 0.50 0.46 0.51 0.51 5.16%

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