[MALPAC] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.31%
YoY- 104.31%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 19,126 17,960 13,510 12,670 12,254 9,736 9,089 64.28%
PBT 16,636 9,068 10,474 10,556 10,120 8,832 919 590.64%
Tax 0 0 -75 0 0 0 -98 -
NP 16,636 9,068 10,399 10,556 10,120 8,832 821 644.61%
-
NP to SH 16,636 9,068 10,399 10,556 10,120 8,832 643 776.50%
-
Tax Rate 0.00% 0.00% 0.72% 0.00% 0.00% 0.00% 10.66% -
Total Cost 2,490 8,892 3,111 2,114 2,134 904 8,268 -55.10%
-
Net Worth 174,010 168,148 165,742 163,438 160,420 157,714 155,249 7.90%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 174,010 168,148 165,742 163,438 160,420 157,714 155,249 7.90%
NOSH 75,004 75,066 74,996 74,971 74,962 75,102 74,999 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 86.98% 50.49% 76.97% 83.31% 82.59% 90.71% 9.03% -
ROE 9.56% 5.39% 6.27% 6.46% 6.31% 5.60% 0.41% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.50 23.93 18.01 16.90 16.35 12.96 12.12 64.26%
EPS 22.18 12.08 13.87 14.08 13.50 11.76 0.86 774.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.24 2.21 2.18 2.14 2.10 2.07 7.90%
Adjusted Per Share Value based on latest NOSH - 74,986
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.50 23.95 18.01 16.89 16.34 12.98 12.12 64.26%
EPS 22.18 12.09 13.87 14.07 13.49 11.78 0.86 774.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3201 2.242 2.2099 2.1792 2.1389 2.1029 2.07 7.90%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.40 1.42 1.52 1.40 1.30 1.05 0.98 -
P/RPS 5.49 5.94 8.44 8.28 7.95 8.10 8.09 -22.79%
P/EPS 6.31 11.75 10.96 9.94 9.63 8.93 114.31 -85.52%
EY 15.84 8.51 9.12 10.06 10.38 11.20 0.87 593.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.63 0.69 0.64 0.61 0.50 0.47 17.69%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 29/05/08 28/02/08 28/11/07 22/08/07 09/05/07 27/02/07 -
Price 1.30 1.50 1.44 1.46 1.25 1.13 1.03 -
P/RPS 5.10 6.27 7.99 8.64 7.65 8.72 8.50 -28.88%
P/EPS 5.86 12.42 10.39 10.37 9.26 9.61 120.14 -86.67%
EY 17.06 8.05 9.63 9.64 10.80 10.41 0.83 651.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 0.65 0.67 0.58 0.54 0.50 7.85%

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