[MALPAC] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 30.59%
YoY- 257.79%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 15,059 17,125 17,519 16,946 15,569 13,513 12,738 11.79%
PBT 10,450 11,844 12,909 13,732 10,533 10,474 4,783 68.29%
Tax -21 -21 -81 -75 -75 -75 -98 -64.15%
NP 10,429 11,823 12,828 13,657 10,458 10,399 4,685 70.40%
-
NP to SH 10,429 11,823 12,828 13,657 10,458 10,399 4,685 70.40%
-
Tax Rate 0.20% 0.18% 0.63% 0.55% 0.71% 0.72% 2.05% -
Total Cost 4,630 5,302 4,691 3,289 5,111 3,114 8,053 -30.83%
-
Net Worth 179,115 177,689 176,511 173,956 168,148 165,916 163,471 6.27%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 179,115 177,689 176,511 173,956 168,148 165,916 163,471 6.27%
NOSH 75,258 74,974 75,111 74,981 75,066 75,075 74,986 0.24%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 69.25% 69.04% 73.22% 80.59% 67.17% 76.96% 36.78% -
ROE 5.82% 6.65% 7.27% 7.85% 6.22% 6.27% 2.87% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 20.01 22.84 23.32 22.60 20.74 18.00 16.99 11.51%
EPS 13.86 15.77 17.08 18.21 13.93 13.85 6.25 69.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.37 2.35 2.32 2.24 2.21 2.18 6.02%
Adjusted Per Share Value based on latest NOSH - 74,981
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 20.08 22.83 23.36 22.59 20.76 18.02 16.98 11.81%
EPS 13.91 15.76 17.10 18.21 13.94 13.87 6.25 70.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3882 2.3692 2.3535 2.3194 2.242 2.2122 2.1796 6.27%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.00 0.93 1.33 1.40 1.42 1.52 1.40 -
P/RPS 5.00 4.07 5.70 6.19 6.85 8.44 8.24 -28.30%
P/EPS 7.22 5.90 7.79 7.69 10.19 10.97 22.41 -52.97%
EY 13.86 16.96 12.84 13.01 9.81 9.11 4.46 112.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.57 0.60 0.63 0.69 0.64 -24.46%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 25/02/09 20/11/08 22/08/08 29/05/08 28/02/08 28/11/07 -
Price 1.25 1.01 1.06 1.30 1.50 1.44 1.46 -
P/RPS 6.25 4.42 4.54 5.75 7.23 8.00 8.59 -19.08%
P/EPS 9.02 6.40 6.21 7.14 10.77 10.40 23.37 -46.95%
EY 11.09 15.61 16.11 14.01 9.29 9.62 4.28 88.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.43 0.45 0.56 0.67 0.65 0.67 -14.45%

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