[MALPAC] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -17.08%
YoY- 30.68%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 10,308 9,696 17,813 18,128 19,126 17,960 13,510 -16.51%
PBT 10,470 3,492 11,844 13,802 16,636 9,068 10,474 -0.02%
Tax -428 0 -21 -8 0 0 -75 219.68%
NP 10,042 3,492 11,823 13,794 16,636 9,068 10,399 -2.30%
-
NP to SH 10,042 3,492 11,823 13,794 16,636 9,068 10,399 -2.30%
-
Tax Rate 4.09% 0.00% 0.18% 0.06% 0.00% 0.00% 0.72% -
Total Cost 266 6,204 5,990 4,333 2,490 8,892 3,111 -80.62%
-
Net Worth 183,127 179,115 177,795 176,309 174,010 168,148 165,742 6.88%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 183,127 179,115 177,795 176,309 174,010 168,148 165,742 6.88%
NOSH 75,052 75,258 75,019 75,025 75,004 75,066 74,996 0.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 97.42% 36.01% 66.37% 76.10% 86.98% 50.49% 76.97% -
ROE 5.48% 1.95% 6.65% 7.82% 9.56% 5.39% 6.27% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 13.73 12.88 23.74 24.16 25.50 23.93 18.01 -16.56%
EPS 13.38 4.64 15.76 18.39 22.18 12.08 13.87 -2.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.38 2.37 2.35 2.32 2.24 2.21 6.82%
Adjusted Per Share Value based on latest NOSH - 75,111
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 13.74 12.93 23.75 24.17 25.50 23.95 18.01 -16.52%
EPS 13.39 4.66 15.76 18.39 22.18 12.09 13.87 -2.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4417 2.3882 2.3706 2.3508 2.3201 2.242 2.2099 6.88%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.10 1.00 0.93 1.33 1.40 1.42 1.52 -
P/RPS 8.01 7.76 3.92 5.50 5.49 5.94 8.44 -3.42%
P/EPS 8.22 21.55 5.90 7.23 6.31 11.75 10.96 -17.46%
EY 12.16 4.64 16.95 13.82 15.84 8.51 9.12 21.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.39 0.57 0.60 0.63 0.69 -24.81%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 20/05/09 25/02/09 20/11/08 22/08/08 29/05/08 28/02/08 -
Price 1.12 1.25 1.01 1.06 1.30 1.50 1.44 -
P/RPS 8.15 9.70 4.25 4.39 5.10 6.27 7.99 1.33%
P/EPS 8.37 26.94 6.41 5.77 5.86 12.42 10.39 -13.43%
EY 11.95 3.71 15.60 17.35 17.06 8.05 9.63 15.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.43 0.45 0.56 0.67 0.65 -20.60%

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