[MALPAC] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 109.61%
YoY- -20.33%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 15,569 13,513 12,738 11,591 9,868 9,089 7,655 60.45%
PBT 10,533 10,474 4,783 3,941 2,025 919 5,412 55.81%
Tax -75 -75 -98 -98 -98 -98 -79 -3.40%
NP 10,458 10,399 4,685 3,843 1,927 821 5,333 56.60%
-
NP to SH 10,458 10,399 4,685 3,817 1,821 643 5,139 60.51%
-
Tax Rate 0.71% 0.72% 2.05% 2.49% 4.84% 10.66% 1.46% -
Total Cost 5,111 3,114 8,053 7,748 7,941 8,268 2,322 69.13%
-
Net Worth 168,148 165,916 163,471 160,612 157,714 150,161 159,119 3.74%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 168,148 165,916 163,471 160,612 157,714 150,161 159,119 3.74%
NOSH 75,066 75,075 74,986 75,052 75,102 75,080 75,056 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 67.17% 76.96% 36.78% 33.16% 19.53% 9.03% 69.67% -
ROE 6.22% 6.27% 2.87% 2.38% 1.15% 0.43% 3.23% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.74 18.00 16.99 15.44 13.14 12.11 10.20 60.42%
EPS 13.93 13.85 6.25 5.09 2.42 0.86 6.85 60.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.21 2.18 2.14 2.10 2.00 2.12 3.73%
Adjusted Per Share Value based on latest NOSH - 75,052
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.76 18.02 16.98 15.45 13.16 12.12 10.21 60.42%
EPS 13.94 13.87 6.25 5.09 2.43 0.86 6.85 60.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.242 2.2122 2.1796 2.1415 2.1029 2.0022 2.1216 3.74%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.42 1.52 1.40 1.30 1.05 0.98 0.88 -
P/RPS 6.85 8.44 8.24 8.42 7.99 8.10 8.63 -14.26%
P/EPS 10.19 10.97 22.41 25.56 43.30 114.43 12.85 -14.31%
EY 9.81 9.11 4.46 3.91 2.31 0.87 7.78 16.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.64 0.61 0.50 0.49 0.42 31.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 28/11/07 22/08/07 09/05/07 27/02/07 16/11/06 -
Price 1.50 1.44 1.46 1.25 1.13 1.03 0.97 -
P/RPS 7.23 8.00 8.59 8.09 8.60 8.51 9.51 -16.68%
P/EPS 10.77 10.40 23.37 24.58 46.60 120.27 14.17 -16.70%
EY 9.29 9.62 4.28 4.07 2.15 0.83 7.06 20.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.67 0.58 0.54 0.52 0.46 28.46%

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