[MALPAC] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 21.63%
YoY- 185.8%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 12,618 11,854 11,794 11,644 10,247 10,252 10,308 14.38%
PBT 13,510 10,790 8,810 10,840 8,709 9,513 10,470 18.46%
Tax -1,955 -1,714 -1,242 -860 -504 -285 -428 174.53%
NP 11,555 9,076 7,568 9,980 8,205 9,228 10,042 9.77%
-
NP to SH 11,555 9,076 7,568 9,980 8,205 9,228 10,042 9.77%
-
Tax Rate 14.47% 15.89% 14.10% 7.93% 5.79% 3.00% 4.09% -
Total Cost 1,063 2,778 4,226 1,664 2,042 1,024 266 151.19%
-
Net Worth 197,973 193,414 190,323 188,810 186,056 184,460 183,127 5.31%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 197,973 193,414 190,323 188,810 186,056 184,460 183,127 5.31%
NOSH 74,989 74,966 74,930 74,924 75,022 74,983 75,052 -0.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 91.58% 76.56% 64.17% 85.71% 80.07% 90.01% 97.42% -
ROE 5.84% 4.69% 3.98% 5.29% 4.41% 5.00% 5.48% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.83 15.81 15.74 15.54 13.66 13.67 13.73 14.49%
EPS 15.41 12.11 10.10 13.32 10.94 12.31 13.38 9.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.58 2.54 2.52 2.48 2.46 2.44 5.37%
Adjusted Per Share Value based on latest NOSH - 74,924
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.82 15.81 15.73 15.53 13.66 13.67 13.74 14.39%
EPS 15.41 12.10 10.09 13.31 10.94 12.30 13.39 9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6396 2.5789 2.5377 2.5175 2.4808 2.4595 2.4417 5.31%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.40 1.30 1.32 1.33 1.25 1.16 1.10 -
P/RPS 8.32 8.22 8.39 8.56 9.15 8.48 8.01 2.55%
P/EPS 9.09 10.74 13.07 9.98 11.43 9.43 8.22 6.91%
EY 11.01 9.31 7.65 10.02 8.75 10.61 12.16 -6.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.52 0.53 0.50 0.47 0.45 11.49%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 18/11/10 18/08/10 24/05/10 24/02/10 18/11/09 19/08/09 -
Price 1.45 1.31 1.27 1.16 1.26 1.25 1.12 -
P/RPS 8.62 8.28 8.07 7.46 9.23 9.14 8.15 3.79%
P/EPS 9.41 10.82 12.57 8.71 11.52 10.16 8.37 8.09%
EY 10.63 9.24 7.95 11.48 8.68 9.85 11.95 -7.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.50 0.46 0.51 0.51 0.46 12.61%

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