[MALPAC] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
17-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -0.38%
YoY- 83.78%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 3,849 8,115 11,842 14,836 13,973 12,618 11,449 -51.61%
PBT -2,153 2,805 7,548 15,511 15,124 13,509 9,667 -
Tax -922 -1,793 -2,462 -2,707 -2,271 -1,615 -1,236 -17.73%
NP -3,075 1,012 5,086 12,804 12,853 11,894 8,431 -
-
NP to SH -3,326 761 5,086 12,804 12,853 11,894 8,431 -
-
Tax Rate - 63.92% 32.62% 17.45% 15.02% 11.95% 12.79% -
Total Cost 6,924 7,103 6,756 2,032 1,120 724 3,018 73.86%
-
Net Worth 198,942 198,750 198,635 203,496 201,545 198,067 150,024 20.68%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 198,942 198,750 198,635 203,496 201,545 198,067 150,024 20.68%
NOSH 75,000 75,000 74,956 75,090 74,924 75,025 75,012 -0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -79.89% 12.47% 42.95% 86.30% 91.98% 94.26% 73.64% -
ROE -1.67% 0.38% 2.56% 6.29% 6.38% 6.01% 5.62% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.11 10.82 15.80 19.76 18.65 16.82 15.26 -51.74%
EPS -4.41 1.01 6.79 17.05 17.15 15.85 11.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.65 2.65 2.71 2.69 2.64 2.00 20.31%
Adjusted Per Share Value based on latest NOSH - 75,090
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.13 10.82 15.79 19.78 18.63 16.82 15.27 -51.64%
EPS -4.43 1.01 6.78 17.07 17.14 15.86 11.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6526 2.65 2.6485 2.7133 2.6873 2.6409 2.0003 20.68%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.65 1.30 1.30 1.39 1.51 1.40 1.30 -
P/RPS 32.30 12.01 8.23 7.04 8.10 8.32 8.52 142.93%
P/EPS -37.38 128.12 19.16 8.15 8.80 8.83 11.57 -
EY -2.67 0.78 5.22 12.27 11.36 11.32 8.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.49 0.49 0.51 0.56 0.53 0.65 -3.09%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 10/05/12 27/02/12 23/11/11 17/08/11 12/05/11 24/02/11 18/11/10 -
Price 1.50 1.50 1.29 1.37 1.49 1.45 1.31 -
P/RPS 29.37 13.86 8.17 6.93 7.99 8.62 8.58 126.96%
P/EPS -33.99 147.83 19.01 8.03 8.69 9.15 11.66 -
EY -2.94 0.68 5.26 12.45 11.51 10.93 8.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.49 0.51 0.55 0.55 0.66 -9.30%

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