[MALPAC] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -83.41%
YoY- -88.27%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 10,247 17,813 13,510 9,089 7,566 6,754 2,953 23.01%
PBT 8,709 11,844 10,474 919 5,606 5,086 2,334 24.51%
Tax -504 -21 -75 -98 -79 -54 4 -
NP 8,205 11,823 10,399 821 5,527 5,032 2,338 23.25%
-
NP to SH 8,205 11,823 10,399 643 5,484 5,032 2,338 23.25%
-
Tax Rate 5.79% 0.18% 0.72% 10.66% 1.41% 1.06% -0.17% -
Total Cost 2,042 5,990 3,111 8,268 2,039 1,722 615 22.11%
-
Net Worth 186,056 177,795 165,742 155,249 155,264 149,294 144,873 4.25%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 186,056 177,795 165,742 155,249 155,264 149,294 144,873 4.25%
NOSH 75,022 75,019 74,996 74,999 75,006 75,022 75,064 -0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 80.07% 66.37% 76.97% 9.03% 73.05% 74.50% 79.17% -
ROE 4.41% 6.65% 6.27% 0.41% 3.53% 3.37% 1.61% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 13.66 23.74 18.01 12.12 10.09 9.00 3.93 23.05%
EPS 10.94 15.76 13.87 0.86 7.31 6.71 3.12 23.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.37 2.21 2.07 2.07 1.99 1.93 4.26%
Adjusted Per Share Value based on latest NOSH - 75,080
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 13.66 23.75 18.01 12.12 10.09 9.01 3.94 23.00%
EPS 10.94 15.76 13.87 0.86 7.31 6.71 3.12 23.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4808 2.3706 2.2099 2.07 2.0702 1.9906 1.9316 4.25%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.25 0.93 1.52 0.98 0.79 0.76 0.85 -
P/RPS 9.15 3.92 8.44 8.09 7.83 8.44 21.61 -13.33%
P/EPS 11.43 5.90 10.96 114.31 10.81 11.33 27.29 -13.49%
EY 8.75 16.95 9.12 0.87 9.25 8.83 3.66 15.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.39 0.69 0.47 0.38 0.38 0.44 2.15%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 28/02/08 27/02/07 24/02/06 23/02/05 27/02/04 -
Price 1.26 1.01 1.44 1.03 0.80 0.81 0.88 -
P/RPS 9.23 4.25 7.99 8.50 7.93 9.00 22.37 -13.70%
P/EPS 11.52 6.41 10.39 120.14 10.94 12.08 28.25 -13.87%
EY 8.68 15.60 9.63 0.83 9.14 8.28 3.54 16.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.43 0.65 0.50 0.39 0.41 0.46 1.73%

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