[MALPAC] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -9.35%
YoY- 115.32%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 13,513 9,089 7,566 6,754 2,953 1,443 12,089 1.87%
PBT 10,474 919 5,605 5,086 2,334 -2,216 49,616 -22.82%
Tax -75 -98 -79 -54 3 -494 11,231 -
NP 10,399 821 5,526 5,032 2,337 -2,710 60,847 -25.49%
-
NP to SH 10,399 643 5,479 5,032 2,337 -2,710 46,415 -22.05%
-
Tax Rate 0.72% 10.66% 1.41% 1.06% -0.13% - -22.64% -
Total Cost 3,114 8,268 2,040 1,722 616 4,153 -48,758 -
-
Net Worth 165,916 150,161 154,943 149,349 144,535 143,363 148,368 1.87%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 165,916 150,161 154,943 149,349 144,535 143,363 148,368 1.87%
NOSH 75,075 75,080 74,852 75,050 74,888 75,454 77,142 -0.45%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 76.96% 9.03% 73.04% 74.50% 79.14% -187.80% 503.33% -
ROE 6.27% 0.43% 3.54% 3.37% 1.62% -1.89% 31.28% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 18.00 12.11 10.11 9.00 3.94 1.91 15.67 2.33%
EPS 13.85 0.86 7.32 6.70 3.12 -3.59 60.17 -21.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.00 2.07 1.99 1.93 1.90 1.9233 2.34%
Adjusted Per Share Value based on latest NOSH - 75,050
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 18.02 12.12 10.09 9.01 3.94 1.92 16.12 1.87%
EPS 13.87 0.86 7.31 6.71 3.12 -3.61 61.89 -22.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2122 2.0022 2.0659 1.9913 1.9271 1.9115 1.9783 1.87%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.52 0.98 0.79 0.76 0.85 0.78 0.88 -
P/RPS 8.44 8.10 7.82 8.45 21.56 40.79 5.62 7.00%
P/EPS 10.97 114.43 10.79 11.34 27.24 -21.72 1.46 39.92%
EY 9.11 0.87 9.27 8.82 3.67 -4.60 68.37 -28.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.49 0.38 0.38 0.44 0.41 0.46 6.98%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 24/02/06 23/02/05 27/02/04 26/02/03 27/02/02 -
Price 1.44 1.03 0.80 0.81 0.88 0.78 0.88 -
P/RPS 8.00 8.51 7.91 9.00 22.32 40.79 5.62 6.05%
P/EPS 10.40 120.27 10.93 12.08 28.20 -21.72 1.46 38.69%
EY 9.62 0.83 9.15 8.28 3.55 -4.60 68.37 -27.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.52 0.39 0.41 0.46 0.41 0.46 5.92%

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