[MALPAC] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 19.77%
YoY- -5.77%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 12,618 11,449 10,990 11,017 10,530 11,585 12,999 -1.95%
PBT 13,509 9,667 7,878 10,546 8,709 8,626 8,761 33.36%
Tax -1,615 -1,236 -911 -719 -504 -229 -235 260.20%
NP 11,894 8,431 6,967 9,827 8,205 8,397 8,526 24.77%
-
NP to SH 11,894 8,431 6,967 9,827 8,205 8,397 8,526 24.77%
-
Tax Rate 11.95% 12.79% 11.56% 6.82% 5.79% 2.65% 2.68% -
Total Cost 724 3,018 4,023 1,190 2,325 3,188 4,473 -70.20%
-
Net Worth 198,067 150,024 190,204 188,810 149,720 184,645 183,022 5.39%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 198,067 150,024 190,204 188,810 149,720 184,645 183,022 5.39%
NOSH 75,025 75,012 74,883 74,924 74,860 75,059 75,009 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 94.26% 73.64% 63.39% 89.20% 77.92% 72.48% 65.59% -
ROE 6.01% 5.62% 3.66% 5.20% 5.48% 4.55% 4.66% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.82 15.26 14.68 14.70 14.07 15.43 17.33 -1.96%
EPS 15.85 11.24 9.30 13.12 10.96 11.19 11.37 24.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.00 2.54 2.52 2.00 2.46 2.44 5.37%
Adjusted Per Share Value based on latest NOSH - 74,924
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.82 15.27 14.65 14.69 14.04 15.45 17.33 -1.96%
EPS 15.86 11.24 9.29 13.10 10.94 11.20 11.37 24.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6409 2.0003 2.5361 2.5175 1.9963 2.4619 2.4403 5.39%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.40 1.30 1.32 1.33 1.25 1.16 1.10 -
P/RPS 8.32 8.52 8.99 9.05 8.89 7.52 6.35 19.67%
P/EPS 8.83 11.57 14.19 10.14 11.40 10.37 9.68 -5.92%
EY 11.32 8.65 7.05 9.86 8.77 9.64 10.33 6.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.52 0.53 0.63 0.47 0.45 11.49%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 18/11/10 18/08/10 24/05/10 24/02/10 18/11/09 19/08/09 -
Price 1.45 1.31 1.27 1.16 1.26 1.25 1.12 -
P/RPS 8.62 8.58 8.65 7.89 8.96 8.10 6.46 21.14%
P/EPS 9.15 11.66 13.65 8.84 11.50 11.17 9.85 -4.78%
EY 10.93 8.58 7.33 11.31 8.70 8.95 10.15 5.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.66 0.50 0.46 0.63 0.51 0.46 12.61%

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