[MALPAC] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -12.8%
YoY- 2.67%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 17,813 18,128 19,126 17,960 13,510 12,670 12,254 28.17%
PBT 11,844 13,802 16,636 9,068 10,474 10,556 10,120 11.00%
Tax -21 -8 0 0 -75 0 0 -
NP 11,823 13,794 16,636 9,068 10,399 10,556 10,120 10.87%
-
NP to SH 11,823 13,794 16,636 9,068 10,399 10,556 10,120 10.87%
-
Tax Rate 0.18% 0.06% 0.00% 0.00% 0.72% 0.00% 0.00% -
Total Cost 5,990 4,333 2,490 8,892 3,111 2,114 2,134 98.36%
-
Net Worth 177,795 176,309 174,010 168,148 165,742 163,438 160,420 7.06%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 177,795 176,309 174,010 168,148 165,742 163,438 160,420 7.06%
NOSH 75,019 75,025 75,004 75,066 74,996 74,971 74,962 0.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 66.37% 76.10% 86.98% 50.49% 76.97% 83.31% 82.59% -
ROE 6.65% 7.82% 9.56% 5.39% 6.27% 6.46% 6.31% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 23.74 24.16 25.50 23.93 18.01 16.90 16.35 28.08%
EPS 15.76 18.39 22.18 12.08 13.87 14.08 13.50 10.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.35 2.32 2.24 2.21 2.18 2.14 7.00%
Adjusted Per Share Value based on latest NOSH - 75,066
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 23.75 24.17 25.50 23.95 18.01 16.89 16.34 28.16%
EPS 15.76 18.39 22.18 12.09 13.87 14.07 13.49 10.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3706 2.3508 2.3201 2.242 2.2099 2.1792 2.1389 7.06%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.93 1.33 1.40 1.42 1.52 1.40 1.30 -
P/RPS 3.92 5.50 5.49 5.94 8.44 8.28 7.95 -37.45%
P/EPS 5.90 7.23 6.31 11.75 10.96 9.94 9.63 -27.75%
EY 16.95 13.82 15.84 8.51 9.12 10.06 10.38 38.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.57 0.60 0.63 0.69 0.64 0.61 -25.68%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 20/11/08 22/08/08 29/05/08 28/02/08 28/11/07 22/08/07 -
Price 1.01 1.06 1.30 1.50 1.44 1.46 1.25 -
P/RPS 4.25 4.39 5.10 6.27 7.99 8.64 7.65 -32.29%
P/EPS 6.41 5.77 5.86 12.42 10.39 10.37 9.26 -21.66%
EY 15.60 17.35 17.06 8.05 9.63 9.64 10.80 27.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.56 0.67 0.65 0.67 0.58 -18.01%

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