[MALPAC] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -13.13%
YoY- 176.79%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 3,727 2,558 3,613 4,007 3,232 1,798 1,715 13.80%
PBT 5,417 1,575 1,492 2,557 -3,134 1,359 1,527 23.48%
Tax -669 -290 -15 -75 -98 -79 -28 69.67%
NP 4,748 1,285 1,477 2,482 -3,232 1,280 1,499 21.17%
-
NP to SH 4,748 1,285 1,477 2,482 -3,232 1,264 1,499 21.17%
-
Tax Rate 12.35% 18.41% 1.01% 2.93% - 5.81% 1.83% -
Total Cost -1,021 1,273 2,136 1,525 6,464 518 216 -
-
Net Worth 198,067 149,720 177,689 165,916 150,161 154,943 149,349 4.81%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 198,067 149,720 177,689 165,916 150,161 154,943 149,349 4.81%
NOSH 75,025 74,860 74,974 75,075 75,080 74,852 75,050 -0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 127.39% 50.23% 40.88% 61.94% -100.00% 71.19% 87.41% -
ROE 2.40% 0.86% 0.83% 1.50% -2.15% 0.82% 1.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 4.97 3.42 4.82 5.34 4.30 2.40 2.29 13.77%
EPS 6.33 1.71 1.97 3.31 -4.31 1.69 2.00 21.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.00 2.37 2.21 2.00 2.07 1.99 4.82%
Adjusted Per Share Value based on latest NOSH - 75,075
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 4.97 3.41 4.82 5.34 4.31 2.40 2.29 13.77%
EPS 6.33 1.71 1.97 3.31 -4.31 1.69 2.00 21.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6409 1.9963 2.3692 2.2122 2.0022 2.0659 1.9913 4.81%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.40 1.25 0.93 1.52 0.98 0.79 0.76 -
P/RPS 28.18 36.58 19.30 28.48 22.77 32.89 33.26 -2.72%
P/EPS 22.12 72.82 47.21 45.98 -22.77 46.78 38.05 -8.63%
EY 4.52 1.37 2.12 2.18 -4.39 2.14 2.63 9.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.39 0.69 0.49 0.38 0.38 5.69%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 24/02/10 25/02/09 28/02/08 27/02/07 24/02/06 23/02/05 -
Price 1.45 1.26 1.01 1.44 1.03 0.80 0.81 -
P/RPS 29.19 36.87 20.96 26.98 23.93 33.30 35.45 -3.18%
P/EPS 22.91 73.40 51.27 43.56 -23.93 47.37 40.55 -9.07%
EY 4.36 1.36 1.95 2.30 -4.18 2.11 2.47 9.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.43 0.65 0.52 0.39 0.41 5.01%

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