[MALPAC] QoQ TTM Result on 31-Dec-2007 [#4]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 121.96%
YoY- 1517.26%
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 17,519 16,946 15,569 13,513 12,738 11,591 9,868 46.46%
PBT 12,909 13,732 10,533 10,474 4,783 3,941 2,025 242.64%
Tax -81 -75 -75 -75 -98 -98 -98 -11.89%
NP 12,828 13,657 10,458 10,399 4,685 3,843 1,927 252.65%
-
NP to SH 12,828 13,657 10,458 10,399 4,685 3,817 1,821 266.17%
-
Tax Rate 0.63% 0.55% 0.71% 0.72% 2.05% 2.49% 4.84% -
Total Cost 4,691 3,289 5,111 3,114 8,053 7,748 7,941 -29.52%
-
Net Worth 176,511 173,956 168,148 165,916 163,471 160,612 157,714 7.77%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 176,511 173,956 168,148 165,916 163,471 160,612 157,714 7.77%
NOSH 75,111 74,981 75,066 75,075 74,986 75,052 75,102 0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 73.22% 80.59% 67.17% 76.96% 36.78% 33.16% 19.53% -
ROE 7.27% 7.85% 6.22% 6.27% 2.87% 2.38% 1.15% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 23.32 22.60 20.74 18.00 16.99 15.44 13.14 46.43%
EPS 17.08 18.21 13.93 13.85 6.25 5.09 2.42 266.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.32 2.24 2.21 2.18 2.14 2.10 7.76%
Adjusted Per Share Value based on latest NOSH - 75,075
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 23.36 22.59 20.76 18.02 16.98 15.45 13.16 46.45%
EPS 17.10 18.21 13.94 13.87 6.25 5.09 2.43 265.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3535 2.3194 2.242 2.2122 2.1796 2.1415 2.1029 7.77%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.33 1.40 1.42 1.52 1.40 1.30 1.05 -
P/RPS 5.70 6.19 6.85 8.44 8.24 8.42 7.99 -20.11%
P/EPS 7.79 7.69 10.19 10.97 22.41 25.56 43.30 -68.03%
EY 12.84 13.01 9.81 9.11 4.46 3.91 2.31 212.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.63 0.69 0.64 0.61 0.50 9.10%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 22/08/08 29/05/08 28/02/08 28/11/07 22/08/07 09/05/07 -
Price 1.06 1.30 1.50 1.44 1.46 1.25 1.13 -
P/RPS 4.54 5.75 7.23 8.00 8.59 8.09 8.60 -34.60%
P/EPS 6.21 7.14 10.77 10.40 23.37 24.58 46.60 -73.81%
EY 16.11 14.01 9.29 9.62 4.28 4.07 2.15 281.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.67 0.65 0.67 0.58 0.54 -11.41%

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