[MALPAC] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -6.07%
YoY- 173.81%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 12,999 15,059 17,125 17,519 16,946 15,569 13,513 -2.55%
PBT 8,761 10,450 11,844 12,909 13,732 10,533 10,474 -11.23%
Tax -235 -21 -21 -81 -75 -75 -75 114.27%
NP 8,526 10,429 11,823 12,828 13,657 10,458 10,399 -12.41%
-
NP to SH 8,526 10,429 11,823 12,828 13,657 10,458 10,399 -12.41%
-
Tax Rate 2.68% 0.20% 0.18% 0.63% 0.55% 0.71% 0.72% -
Total Cost 4,473 4,630 5,302 4,691 3,289 5,111 3,114 27.33%
-
Net Worth 183,022 179,115 177,689 176,511 173,956 168,148 165,916 6.76%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 183,022 179,115 177,689 176,511 173,956 168,148 165,916 6.76%
NOSH 75,009 75,258 74,974 75,111 74,981 75,066 75,075 -0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 65.59% 69.25% 69.04% 73.22% 80.59% 67.17% 76.96% -
ROE 4.66% 5.82% 6.65% 7.27% 7.85% 6.22% 6.27% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 17.33 20.01 22.84 23.32 22.60 20.74 18.00 -2.49%
EPS 11.37 13.86 15.77 17.08 18.21 13.93 13.85 -12.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.38 2.37 2.35 2.32 2.24 2.21 6.82%
Adjusted Per Share Value based on latest NOSH - 75,111
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 17.33 20.08 22.83 23.36 22.59 20.76 18.02 -2.57%
EPS 11.37 13.91 15.76 17.10 18.21 13.94 13.87 -12.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4403 2.3882 2.3692 2.3535 2.3194 2.242 2.2122 6.76%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.10 1.00 0.93 1.33 1.40 1.42 1.52 -
P/RPS 6.35 5.00 4.07 5.70 6.19 6.85 8.44 -17.29%
P/EPS 9.68 7.22 5.90 7.79 7.69 10.19 10.97 -8.00%
EY 10.33 13.86 16.96 12.84 13.01 9.81 9.11 8.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.39 0.57 0.60 0.63 0.69 -24.81%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 20/05/09 25/02/09 20/11/08 22/08/08 29/05/08 28/02/08 -
Price 1.12 1.25 1.01 1.06 1.30 1.50 1.44 -
P/RPS 6.46 6.25 4.42 4.54 5.75 7.23 8.00 -13.29%
P/EPS 9.85 9.02 6.40 6.21 7.14 10.77 10.40 -3.56%
EY 10.15 11.09 15.61 16.11 14.01 9.29 9.62 3.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.43 0.45 0.56 0.67 0.65 -20.60%

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