[MALPAC] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 0.57%
YoY- 474.3%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 17,125 17,519 16,946 15,569 13,513 12,738 11,591 29.56%
PBT 11,844 12,909 13,732 10,533 10,474 4,783 3,941 107.56%
Tax -21 -81 -75 -75 -75 -98 -98 -64.02%
NP 11,823 12,828 13,657 10,458 10,399 4,685 3,843 110.81%
-
NP to SH 11,823 12,828 13,657 10,458 10,399 4,685 3,817 111.76%
-
Tax Rate 0.18% 0.63% 0.55% 0.71% 0.72% 2.05% 2.49% -
Total Cost 5,302 4,691 3,289 5,111 3,114 8,053 7,748 -22.25%
-
Net Worth 177,689 176,511 173,956 168,148 165,916 163,471 160,612 6.93%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 177,689 176,511 173,956 168,148 165,916 163,471 160,612 6.93%
NOSH 74,974 75,111 74,981 75,066 75,075 74,986 75,052 -0.06%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 69.04% 73.22% 80.59% 67.17% 76.96% 36.78% 33.16% -
ROE 6.65% 7.27% 7.85% 6.22% 6.27% 2.87% 2.38% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 22.84 23.32 22.60 20.74 18.00 16.99 15.44 29.67%
EPS 15.77 17.08 18.21 13.93 13.85 6.25 5.09 111.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.35 2.32 2.24 2.21 2.18 2.14 7.00%
Adjusted Per Share Value based on latest NOSH - 75,066
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 22.83 23.36 22.59 20.76 18.02 16.98 15.45 29.57%
EPS 15.76 17.10 18.21 13.94 13.87 6.25 5.09 111.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3692 2.3535 2.3194 2.242 2.2122 2.1796 2.1415 6.93%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.93 1.33 1.40 1.42 1.52 1.40 1.30 -
P/RPS 4.07 5.70 6.19 6.85 8.44 8.24 8.42 -38.27%
P/EPS 5.90 7.79 7.69 10.19 10.97 22.41 25.56 -62.20%
EY 16.96 12.84 13.01 9.81 9.11 4.46 3.91 164.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.57 0.60 0.63 0.69 0.64 0.61 -25.68%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 20/11/08 22/08/08 29/05/08 28/02/08 28/11/07 22/08/07 -
Price 1.01 1.06 1.30 1.50 1.44 1.46 1.25 -
P/RPS 4.42 4.54 5.75 7.23 8.00 8.59 8.09 -33.04%
P/EPS 6.40 6.21 7.14 10.77 10.40 23.37 24.58 -59.05%
EY 15.61 16.11 14.01 9.29 9.62 4.28 4.07 144.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.56 0.67 0.65 0.67 0.58 -18.01%

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