[MALPAC] YoY TTM 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- 7.26%
YoY- -10.06%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 11,585 17,519 12,738 7,655 7,483 6,948 1,090 48.22%
PBT 8,626 12,909 4,783 5,412 5,773 5,534 641 54.16%
Tax -229 -81 -98 -79 -28 17 -523 -12.84%
NP 8,397 12,828 4,685 5,333 5,745 5,551 118 103.43%
-
NP to SH 8,397 12,828 4,685 5,139 5,714 5,551 118 103.43%
-
Tax Rate 2.65% 0.63% 2.05% 1.46% 0.49% -0.31% 81.59% -
Total Cost 3,188 4,691 8,053 2,322 1,738 1,397 972 21.87%
-
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 72.48% 73.22% 36.78% 69.67% 76.77% 79.89% 10.83% -
ROE 4.55% 7.27% 2.87% 3.23% 3.72% 3.76% 0.08% -
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 15.43 23.32 16.99 10.20 9.99 9.28 1.46 48.08%
EPS 11.19 17.08 6.25 6.85 7.63 7.41 0.16 102.84%
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 15.45 23.36 16.98 10.21 9.98 9.26 1.45 48.28%
EPS 11.20 17.10 6.25 6.85 7.62 7.40 0.16 102.87%
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 7.52 5.70 8.24 8.63 7.41 8.41 60.48 -29.32%
P/EPS 10.37 7.79 22.41 12.85 9.70 10.52 558.65 -48.51%
EY 9.64 12.84 4.46 7.78 10.30 9.51 0.18 94.03%
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 8.10 4.54 8.59 9.51 7.11 8.19 59.10 -28.17%
P/EPS 11.17 6.21 23.37 14.17 9.31 10.25 545.95 -47.67%
EY 8.95 16.11 4.28 7.06 10.74 9.76 0.18 91.64%
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