[MALPAC] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -70.46%
YoY- -61.49%
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 10,247 10,252 10,308 9,696 17,813 18,128 19,126 -33.95%
PBT 8,709 9,513 10,470 3,492 11,844 13,802 16,636 -34.96%
Tax -504 -285 -428 0 -21 -8 0 -
NP 8,205 9,228 10,042 3,492 11,823 13,794 16,636 -37.49%
-
NP to SH 8,205 9,228 10,042 3,492 11,823 13,794 16,636 -37.49%
-
Tax Rate 5.79% 3.00% 4.09% 0.00% 0.18% 0.06% 0.00% -
Total Cost 2,042 1,024 266 6,204 5,990 4,333 2,490 -12.35%
-
Net Worth 186,056 184,460 183,127 179,115 177,795 176,309 174,010 4.55%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 186,056 184,460 183,127 179,115 177,795 176,309 174,010 4.55%
NOSH 75,022 74,983 75,052 75,258 75,019 75,025 75,004 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 80.07% 90.01% 97.42% 36.01% 66.37% 76.10% 86.98% -
ROE 4.41% 5.00% 5.48% 1.95% 6.65% 7.82% 9.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.66 13.67 13.73 12.88 23.74 24.16 25.50 -33.96%
EPS 10.94 12.31 13.38 4.64 15.76 18.39 22.18 -37.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.46 2.44 2.38 2.37 2.35 2.32 4.53%
Adjusted Per Share Value based on latest NOSH - 75,258
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.66 13.67 13.74 12.93 23.75 24.17 25.50 -33.96%
EPS 10.94 12.30 13.39 4.66 15.76 18.39 22.18 -37.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4808 2.4595 2.4417 2.3882 2.3706 2.3508 2.3201 4.55%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.25 1.16 1.10 1.00 0.93 1.33 1.40 -
P/RPS 9.15 8.48 8.01 7.76 3.92 5.50 5.49 40.44%
P/EPS 11.43 9.43 8.22 21.55 5.90 7.23 6.31 48.43%
EY 8.75 10.61 12.16 4.64 16.95 13.82 15.84 -32.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.45 0.42 0.39 0.57 0.60 -11.41%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 19/08/09 20/05/09 25/02/09 20/11/08 22/08/08 -
Price 1.26 1.25 1.12 1.25 1.01 1.06 1.30 -
P/RPS 9.23 9.14 8.15 9.70 4.25 4.39 5.10 48.34%
P/EPS 11.52 10.16 8.37 26.94 6.41 5.77 5.86 56.73%
EY 8.68 9.85 11.95 3.71 15.60 17.35 17.06 -36.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.46 0.53 0.43 0.45 0.56 -6.02%

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