[MALPAC] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 19.77%
YoY- -5.77%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 0 3,849 13,973 11,017 15,059 15,569 9,868 -
PBT -4,023 -2,153 15,124 10,546 10,450 10,533 2,025 -
Tax -3 -922 -2,271 -719 -21 -75 -98 -44.03%
NP -4,026 -3,075 12,853 9,827 10,429 10,458 1,927 -
-
NP to SH -4,026 -3,326 12,853 9,827 10,429 10,458 1,821 -
-
Tax Rate - - 15.02% 6.82% 0.20% 0.71% 4.84% -
Total Cost 4,026 6,924 1,120 1,190 4,630 5,111 7,941 -10.69%
-
Net Worth 194,249 198,942 201,545 188,810 179,115 168,148 157,714 3.53%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 194,249 198,942 201,545 188,810 179,115 168,148 157,714 3.53%
NOSH 75,000 75,000 74,924 74,924 75,258 75,066 75,102 -0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.00% -79.89% 91.98% 89.20% 69.25% 67.17% 19.53% -
ROE -2.07% -1.67% 6.38% 5.20% 5.82% 6.22% 1.15% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.00 5.11 18.65 14.70 20.01 20.74 13.14 -
EPS -5.37 -4.41 17.15 13.12 13.86 13.93 2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.64 2.69 2.52 2.38 2.24 2.10 3.55%
Adjusted Per Share Value based on latest NOSH - 74,924
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.00 5.13 18.63 14.69 20.08 20.76 13.16 -
EPS -5.37 -4.43 17.14 13.10 13.91 13.94 2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.6526 2.6873 2.5175 2.3882 2.242 2.1029 3.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.80 1.65 1.51 1.33 1.00 1.42 1.05 -
P/RPS 0.00 32.30 8.10 9.05 5.00 6.85 7.99 -
P/EPS -33.53 -37.38 8.80 10.14 7.22 10.19 43.30 -
EY -2.98 -2.67 11.36 9.86 13.86 9.81 2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.62 0.56 0.53 0.42 0.63 0.50 5.50%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 10/05/13 10/05/12 12/05/11 24/05/10 20/05/09 29/05/08 09/05/07 -
Price 1.50 1.50 1.49 1.16 1.25 1.50 1.13 -
P/RPS 0.00 29.37 7.99 7.89 6.25 7.23 8.60 -
P/EPS -27.94 -33.99 8.69 8.84 9.02 10.77 46.60 -
EY -3.58 -2.94 11.51 11.31 11.09 9.29 2.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.55 0.46 0.53 0.67 0.54 1.19%

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