[MALPAC] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -18.25%
YoY- -37.57%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 11,017 10,530 11,585 12,999 15,059 17,125 17,519 -26.61%
PBT 10,546 8,709 8,626 8,761 10,450 11,844 12,909 -12.62%
Tax -719 -504 -229 -235 -21 -21 -81 329.27%
NP 9,827 8,205 8,397 8,526 10,429 11,823 12,828 -16.29%
-
NP to SH 9,827 8,205 8,397 8,526 10,429 11,823 12,828 -16.29%
-
Tax Rate 6.82% 5.79% 2.65% 2.68% 0.20% 0.18% 0.63% -
Total Cost 1,190 2,325 3,188 4,473 4,630 5,302 4,691 -59.96%
-
Net Worth 188,810 149,720 184,645 183,022 179,115 177,689 176,511 4.59%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 188,810 149,720 184,645 183,022 179,115 177,689 176,511 4.59%
NOSH 74,924 74,860 75,059 75,009 75,258 74,974 75,111 -0.16%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 89.20% 77.92% 72.48% 65.59% 69.25% 69.04% 73.22% -
ROE 5.20% 5.48% 4.55% 4.66% 5.82% 6.65% 7.27% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 14.70 14.07 15.43 17.33 20.01 22.84 23.32 -26.50%
EPS 13.12 10.96 11.19 11.37 13.86 15.77 17.08 -16.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.00 2.46 2.44 2.38 2.37 2.35 4.77%
Adjusted Per Share Value based on latest NOSH - 75,009
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 14.69 14.04 15.45 17.33 20.08 22.83 23.36 -26.62%
EPS 13.10 10.94 11.20 11.37 13.91 15.76 17.10 -16.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5175 1.9963 2.4619 2.4403 2.3882 2.3692 2.3535 4.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.33 1.25 1.16 1.10 1.00 0.93 1.33 -
P/RPS 9.05 8.89 7.52 6.35 5.00 4.07 5.70 36.13%
P/EPS 10.14 11.40 10.37 9.68 7.22 5.90 7.79 19.23%
EY 9.86 8.77 9.64 10.33 13.86 16.96 12.84 -16.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.47 0.45 0.42 0.39 0.57 -4.73%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 24/02/10 18/11/09 19/08/09 20/05/09 25/02/09 20/11/08 -
Price 1.16 1.26 1.25 1.12 1.25 1.01 1.06 -
P/RPS 7.89 8.96 8.10 6.46 6.25 4.42 4.54 44.59%
P/EPS 8.84 11.50 11.17 9.85 9.02 6.40 6.21 26.57%
EY 11.31 8.70 8.95 10.15 11.09 15.61 16.11 -21.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.63 0.51 0.46 0.53 0.43 0.45 1.47%

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