[MALPAC] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 19.93%
YoY- -1.65%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 16,230 17,064 12,618 11,854 11,794 11,644 10,247 35.99%
PBT 12,812 17,300 13,510 10,790 8,810 10,840 8,709 29.44%
Tax -3,426 -3,484 -1,955 -1,714 -1,242 -860 -504 260.10%
NP 9,386 13,816 11,555 9,076 7,568 9,980 8,205 9.40%
-
NP to SH 9,386 13,816 11,555 9,076 7,568 9,980 8,205 9.40%
-
Tax Rate 26.74% 20.14% 14.47% 15.89% 14.10% 7.93% 5.79% -
Total Cost 6,844 3,248 1,063 2,778 4,226 1,664 2,042 124.45%
-
Net Worth 203,163 201,545 197,973 193,414 190,323 188,810 186,056 6.05%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 203,163 201,545 197,973 193,414 190,323 188,810 186,056 6.05%
NOSH 74,968 74,924 74,989 74,966 74,930 74,924 75,022 -0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 57.83% 80.97% 91.58% 76.56% 64.17% 85.71% 80.07% -
ROE 4.62% 6.86% 5.84% 4.69% 3.98% 5.29% 4.41% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 21.65 22.78 16.83 15.81 15.74 15.54 13.66 36.05%
EPS 12.52 18.44 15.41 12.11 10.10 13.32 10.94 9.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 2.69 2.64 2.58 2.54 2.52 2.48 6.10%
Adjusted Per Share Value based on latest NOSH - 75,012
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 21.64 22.75 16.82 15.81 15.73 15.53 13.66 36.00%
EPS 12.51 18.42 15.41 12.10 10.09 13.31 10.94 9.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7088 2.6873 2.6396 2.5789 2.5377 2.5175 2.4808 6.05%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.39 1.51 1.40 1.30 1.32 1.33 1.25 -
P/RPS 6.42 6.63 8.32 8.22 8.39 8.56 9.15 -21.09%
P/EPS 11.10 8.19 9.09 10.74 13.07 9.98 11.43 -1.93%
EY 9.01 12.21 11.01 9.31 7.65 10.02 8.75 1.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.53 0.50 0.52 0.53 0.50 1.33%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 17/08/11 12/05/11 24/02/11 18/11/10 18/08/10 24/05/10 24/02/10 -
Price 1.37 1.49 1.45 1.31 1.27 1.16 1.26 -
P/RPS 6.33 6.54 8.62 8.28 8.07 7.46 9.23 -22.28%
P/EPS 10.94 8.08 9.41 10.82 12.57 8.71 11.52 -3.39%
EY 9.14 12.38 10.63 9.24 7.95 11.48 8.68 3.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.55 0.51 0.50 0.46 0.51 0.00%

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