[MALPAC] QoQ TTM Result on 30-Sep-2005 [#3]

Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 15.46%
YoY- 2.94%
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 7,068 6,646 7,566 7,483 7,341 7,827 6,754 3.08%
PBT 5,086 4,842 5,605 5,773 4,987 5,415 5,086 0.00%
Tax -79 -79 -79 -28 -55 26 -54 28.96%
NP 5,007 4,763 5,526 5,745 4,932 5,441 5,032 -0.33%
-
NP to SH 4,791 4,646 5,479 5,714 4,949 5,439 5,032 -3.22%
-
Tax Rate 1.55% 1.63% 1.41% 0.49% 1.10% -0.48% 1.06% -
Total Cost 2,061 1,883 2,040 1,738 2,409 2,386 1,722 12.76%
-
Net Worth 156,933 159,727 154,943 153,609 151,929 151,459 149,349 3.36%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 156,933 159,727 154,943 153,609 151,929 151,459 149,349 3.36%
NOSH 75,087 79,863 74,852 74,931 74,842 74,979 75,050 0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 70.84% 71.67% 73.04% 76.77% 67.18% 69.52% 74.50% -
ROE 3.05% 2.91% 3.54% 3.72% 3.26% 3.59% 3.37% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.41 8.32 10.11 9.99 9.81 10.44 9.00 3.02%
EPS 6.38 5.82 7.32 7.63 6.61 7.25 6.70 -3.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 2.00 2.07 2.05 2.03 2.02 1.99 3.33%
Adjusted Per Share Value based on latest NOSH - 74,931
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.42 8.86 10.09 9.98 9.79 10.44 9.01 3.01%
EPS 6.39 6.19 7.31 7.62 6.60 7.25 6.71 -3.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0924 2.1297 2.0659 2.0481 2.0257 2.0195 1.9913 3.36%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.84 0.80 0.79 0.74 0.69 0.78 0.76 -
P/RPS 8.92 9.61 7.82 7.41 7.03 7.47 8.45 3.68%
P/EPS 13.17 13.75 10.79 9.70 10.43 10.75 11.34 10.51%
EY 7.60 7.27 9.27 10.30 9.58 9.30 8.82 -9.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.38 0.36 0.34 0.39 0.38 3.48%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 25/05/06 24/02/06 24/11/05 25/08/05 30/06/05 23/02/05 -
Price 0.85 0.80 0.80 0.71 0.70 0.69 0.81 -
P/RPS 9.03 9.61 7.91 7.11 7.14 6.61 9.00 0.22%
P/EPS 13.32 13.75 10.93 9.31 10.59 9.51 12.08 6.75%
EY 7.51 7.27 9.15 10.74 9.45 10.51 8.28 -6.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.39 0.35 0.34 0.34 0.41 0.00%

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