[MALPAC] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 132.36%
YoY- 21.21%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,535 3,949 3,376 2,229 1,642 1,500 965 17.44%
PBT 1,899 2,034 2,857 2,015 1,689 903 2,502 -4.48%
Tax 0 -6 0 0 0 -27 -15 -
NP 1,899 2,028 2,857 2,015 1,689 876 2,487 -4.39%
-
NP to SH 1,899 2,028 2,857 1,989 1,641 876 2,487 -4.39%
-
Tax Rate 0.00% 0.29% 0.00% 0.00% 0.00% 2.99% 0.60% -
Total Cost 636 1,921 519 214 -47 624 -1,522 -
-
Net Worth 184,645 176,511 163,471 159,119 153,609 147,497 142,328 4.42%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 184,645 176,511 163,471 159,119 153,609 147,497 142,328 4.42%
NOSH 75,059 75,111 74,986 75,056 74,931 74,871 74,909 0.03%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 74.91% 51.35% 84.63% 90.40% 102.86% 58.40% 257.72% -
ROE 1.03% 1.15% 1.75% 1.25% 1.07% 0.59% 1.75% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 3.38 5.26 4.50 2.97 2.19 2.00 1.29 17.39%
EPS 2.53 2.70 3.81 2.65 2.19 1.17 3.32 -4.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.35 2.18 2.12 2.05 1.97 1.90 4.39%
Adjusted Per Share Value based on latest NOSH - 75,056
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 3.38 5.27 4.50 2.97 2.19 2.00 1.29 17.39%
EPS 2.53 2.70 3.81 2.65 2.19 1.17 3.32 -4.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4619 2.3535 2.1796 2.1216 2.0481 1.9666 1.8977 4.42%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.16 1.33 1.40 0.88 0.74 0.78 0.88 -
P/RPS 34.35 25.30 31.10 29.63 33.77 38.93 68.31 -10.81%
P/EPS 45.85 49.26 36.75 33.21 33.79 66.67 26.51 9.55%
EY 2.18 2.03 2.72 3.01 2.96 1.50 3.77 -8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.64 0.42 0.36 0.40 0.46 0.35%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 20/11/08 28/11/07 16/11/06 24/11/05 24/11/04 21/11/03 -
Price 1.25 1.06 1.46 0.97 0.71 0.76 0.86 -
P/RPS 37.01 20.16 32.43 32.66 32.40 37.94 66.76 -9.35%
P/EPS 49.41 39.26 38.32 36.60 32.42 64.96 25.90 11.35%
EY 2.02 2.55 2.61 2.73 3.08 1.54 3.86 -10.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.67 0.46 0.35 0.39 0.45 2.10%

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