[MALPAC] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.51%
YoY- 8.98%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 17,813 13,510 9,089 7,566 6,754 2,953 1,443 51.96%
PBT 11,844 10,474 919 5,606 5,086 2,334 -2,754 -
Tax -21 -75 -98 -79 -54 4 -35 -8.15%
NP 11,823 10,399 821 5,527 5,032 2,338 -2,789 -
-
NP to SH 11,823 10,399 643 5,484 5,032 2,338 -2,789 -
-
Tax Rate 0.18% 0.72% 10.66% 1.41% 1.06% -0.17% - -
Total Cost 5,990 3,111 8,268 2,039 1,722 615 4,232 5.95%
-
Net Worth 177,795 165,742 155,249 155,264 149,294 144,873 141,647 3.85%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 177,795 165,742 155,249 155,264 149,294 144,873 141,647 3.85%
NOSH 75,019 74,996 74,999 75,006 75,022 75,064 74,945 0.01%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 66.37% 76.97% 9.03% 73.05% 74.50% 79.17% -193.28% -
ROE 6.65% 6.27% 0.41% 3.53% 3.37% 1.61% -1.97% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 23.74 18.01 12.12 10.09 9.00 3.93 1.93 51.87%
EPS 15.76 13.87 0.86 7.31 6.71 3.12 -3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.21 2.07 2.07 1.99 1.93 1.89 3.84%
Adjusted Per Share Value based on latest NOSH - 74,852
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 23.75 18.01 12.12 10.09 9.01 3.94 1.92 52.01%
EPS 15.76 13.87 0.86 7.31 6.71 3.12 -3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3706 2.2099 2.07 2.0702 1.9906 1.9316 1.8886 3.85%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.93 1.52 0.98 0.79 0.76 0.85 0.78 -
P/RPS 3.92 8.44 8.09 7.83 8.44 21.61 40.51 -32.21%
P/EPS 5.90 10.96 114.31 10.81 11.33 27.29 -20.96 -
EY 16.95 9.12 0.87 9.25 8.83 3.66 -4.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.69 0.47 0.38 0.38 0.44 0.41 -0.82%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 27/02/07 24/02/06 23/02/05 27/02/04 26/02/03 -
Price 1.01 1.44 1.03 0.80 0.81 0.88 0.78 -
P/RPS 4.25 7.99 8.50 7.93 9.00 22.37 40.51 -31.30%
P/EPS 6.41 10.39 120.14 10.94 12.08 28.25 -20.96 -
EY 15.60 9.63 0.83 9.14 8.28 3.54 -4.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.65 0.50 0.39 0.41 0.46 0.41 0.79%

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