[MALPAC] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -8.11%
YoY- -33.1%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 11,794 11,644 10,247 10,252 10,308 9,696 17,813 -24.09%
PBT 8,810 10,840 8,709 9,513 10,470 3,492 11,844 -17.94%
Tax -1,242 -860 -504 -285 -428 0 -21 1429.37%
NP 7,568 9,980 8,205 9,228 10,042 3,492 11,823 -25.78%
-
NP to SH 7,568 9,980 8,205 9,228 10,042 3,492 11,823 -25.78%
-
Tax Rate 14.10% 7.93% 5.79% 3.00% 4.09% 0.00% 0.18% -
Total Cost 4,226 1,664 2,042 1,024 266 6,204 5,990 -20.80%
-
Net Worth 190,323 188,810 186,056 184,460 183,127 179,115 177,795 4.65%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 190,323 188,810 186,056 184,460 183,127 179,115 177,795 4.65%
NOSH 74,930 74,924 75,022 74,983 75,052 75,258 75,019 -0.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 64.17% 85.71% 80.07% 90.01% 97.42% 36.01% 66.37% -
ROE 3.98% 5.29% 4.41% 5.00% 5.48% 1.95% 6.65% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 15.74 15.54 13.66 13.67 13.73 12.88 23.74 -24.02%
EPS 10.10 13.32 10.94 12.31 13.38 4.64 15.76 -25.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.52 2.48 2.46 2.44 2.38 2.37 4.73%
Adjusted Per Share Value based on latest NOSH - 75,059
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 15.73 15.53 13.66 13.67 13.74 12.93 23.75 -24.07%
EPS 10.09 13.31 10.94 12.30 13.39 4.66 15.76 -25.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5377 2.5175 2.4808 2.4595 2.4417 2.3882 2.3706 4.65%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.32 1.33 1.25 1.16 1.10 1.00 0.93 -
P/RPS 8.39 8.56 9.15 8.48 8.01 7.76 3.92 66.31%
P/EPS 13.07 9.98 11.43 9.43 8.22 21.55 5.90 70.18%
EY 7.65 10.02 8.75 10.61 12.16 4.64 16.95 -41.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.50 0.47 0.45 0.42 0.39 21.20%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 24/05/10 24/02/10 18/11/09 19/08/09 20/05/09 25/02/09 -
Price 1.27 1.16 1.26 1.25 1.12 1.25 1.01 -
P/RPS 8.07 7.46 9.23 9.14 8.15 9.70 4.25 53.52%
P/EPS 12.57 8.71 11.52 10.16 8.37 26.94 6.41 56.86%
EY 7.95 11.48 8.68 9.85 11.95 3.71 15.60 -36.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.51 0.51 0.46 0.53 0.43 10.60%

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