[MALPAC] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 14.28%
YoY- 13.69%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 7,689 5,154 2,424 17,813 13,596 9,563 4,490 43.08%
PBT 7,135 5,235 873 11,844 10,352 8,318 2,267 114.61%
Tax -214 -214 0 -21 -6 0 0 -
NP 6,921 5,021 873 11,823 10,346 8,318 2,267 110.30%
-
NP to SH 6,921 5,021 873 11,823 10,346 8,318 2,267 110.30%
-
Tax Rate 3.00% 4.09% 0.00% 0.18% 0.06% 0.00% 0.00% -
Total Cost 768 133 1,551 5,990 3,250 1,245 2,223 -50.73%
-
Net Worth 184,460 183,127 179,115 177,795 176,309 174,010 168,148 6.36%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 184,460 183,127 179,115 177,795 176,309 174,010 168,148 6.36%
NOSH 74,983 75,052 75,258 75,019 75,025 75,004 75,066 -0.07%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 90.01% 97.42% 36.01% 66.37% 76.10% 86.98% 50.49% -
ROE 3.75% 2.74% 0.49% 6.65% 5.87% 4.78% 1.35% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.25 6.87 3.22 23.74 18.12 12.75 5.98 43.17%
EPS 9.23 6.69 1.16 15.76 13.79 11.09 3.02 110.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.44 2.38 2.37 2.35 2.32 2.24 6.43%
Adjusted Per Share Value based on latest NOSH - 74,974
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.25 6.87 3.23 23.75 18.13 12.75 5.99 43.01%
EPS 9.23 6.69 1.16 15.76 13.79 11.09 3.02 110.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4595 2.4417 2.3882 2.3706 2.3508 2.3201 2.242 6.36%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.16 1.10 1.00 0.93 1.33 1.40 1.42 -
P/RPS 11.31 16.02 31.05 3.92 7.34 10.98 23.74 -38.97%
P/EPS 12.57 16.44 86.21 5.90 9.64 12.62 47.02 -58.46%
EY 7.96 6.08 1.16 16.95 10.37 7.92 2.13 140.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.42 0.39 0.57 0.60 0.63 -17.72%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 19/08/09 20/05/09 25/02/09 20/11/08 22/08/08 29/05/08 -
Price 1.25 1.12 1.25 1.01 1.06 1.30 1.50 -
P/RPS 12.19 16.31 38.81 4.25 5.85 10.20 25.08 -38.15%
P/EPS 13.54 16.74 107.76 6.41 7.69 11.72 49.67 -57.92%
EY 7.38 5.97 0.93 15.60 13.01 8.53 2.01 137.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.53 0.43 0.45 0.56 0.67 -16.61%

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