[MALPAC] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -40.89%
YoY- -61.49%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,558 2,535 3,013 2,424 3,613 3,949 5,073 -36.56%
PBT 1,575 1,899 4,362 873 1,492 2,034 6,051 -59.13%
Tax -290 0 -214 0 -15 -6 0 -
NP 1,285 1,899 4,148 873 1,477 2,028 6,051 -64.30%
-
NP to SH 1,285 1,899 4,148 873 1,477 2,028 6,051 -64.30%
-
Tax Rate 18.41% 0.00% 4.91% 0.00% 1.01% 0.29% 0.00% -
Total Cost 1,273 636 -1,135 1,551 2,136 1,921 -978 -
-
Net Worth 149,720 184,645 183,022 179,115 177,689 176,511 173,956 -9.49%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 149,720 184,645 183,022 179,115 177,689 176,511 173,956 -9.49%
NOSH 74,860 75,059 75,009 75,258 74,974 75,111 74,981 -0.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 50.23% 74.91% 137.67% 36.01% 40.88% 51.35% 119.28% -
ROE 0.86% 1.03% 2.27% 0.49% 0.83% 1.15% 3.48% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.42 3.38 4.02 3.22 4.82 5.26 6.77 -36.49%
EPS 1.71 2.53 5.53 1.16 1.97 2.70 8.07 -64.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.46 2.44 2.38 2.37 2.35 2.32 -9.39%
Adjusted Per Share Value based on latest NOSH - 75,258
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.41 3.38 4.02 3.23 4.82 5.27 6.76 -36.55%
EPS 1.71 2.53 5.53 1.16 1.97 2.70 8.07 -64.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9963 2.4619 2.4403 2.3882 2.3692 2.3535 2.3194 -9.49%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.25 1.16 1.10 1.00 0.93 1.33 1.40 -
P/RPS 36.58 34.35 27.38 31.05 19.30 25.30 20.69 46.06%
P/EPS 72.82 45.85 19.89 86.21 47.21 49.26 17.35 159.51%
EY 1.37 2.18 5.03 1.16 2.12 2.03 5.76 -61.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.47 0.45 0.42 0.39 0.57 0.60 3.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 19/08/09 20/05/09 25/02/09 20/11/08 22/08/08 -
Price 1.26 1.25 1.12 1.25 1.01 1.06 1.30 -
P/RPS 36.87 37.01 27.88 38.81 20.96 20.16 19.21 54.25%
P/EPS 73.40 49.41 20.25 107.76 51.27 39.26 16.11 174.07%
EY 1.36 2.02 4.94 0.93 1.95 2.55 6.21 -63.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.51 0.46 0.53 0.43 0.45 0.56 8.14%

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