[MALPAC] QoQ TTM 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- -1.51%
YoY- -34.54%
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 10,990 11,017 10,530 11,585 12,999 15,059 17,125 -25.65%
PBT 7,878 10,546 8,709 8,626 8,761 10,450 11,844 -23.85%
Tax -911 -719 -504 -229 -235 -21 -21 1143.17%
NP 6,967 9,827 8,205 8,397 8,526 10,429 11,823 -29.78%
-
NP to SH 6,967 9,827 8,205 8,397 8,526 10,429 11,823 -29.78%
-
Tax Rate 11.56% 6.82% 5.79% 2.65% 2.68% 0.20% 0.18% -
Total Cost 4,023 1,190 2,325 3,188 4,473 4,630 5,302 -16.85%
-
Net Worth 190,204 188,810 149,720 184,645 183,022 179,115 177,689 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 190,204 188,810 149,720 184,645 183,022 179,115 177,689 4.65%
NOSH 74,883 74,924 74,860 75,059 75,009 75,258 74,974 -0.08%
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 63.39% 89.20% 77.92% 72.48% 65.59% 69.25% 69.04% -
ROE 3.66% 5.20% 5.48% 4.55% 4.66% 5.82% 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 14.68 14.70 14.07 15.43 17.33 20.01 22.84 -25.58%
EPS 9.30 13.12 10.96 11.19 11.37 13.86 15.77 -29.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.52 2.00 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 14.65 14.69 14.04 15.45 17.33 20.08 22.83 -25.66%
EPS 9.29 13.10 10.94 11.20 11.37 13.91 15.76 -29.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5361 2.5175 1.9963 2.4619 2.4403 2.3882 2.3692 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 8.99 9.05 8.89 7.52 6.35 5.00 4.07 69.85%
P/EPS 14.19 10.14 11.40 10.37 9.68 7.22 5.90 79.79%
EY 7.05 9.86 8.77 9.64 10.33 13.86 16.96 -44.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.63 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 8.65 7.89 8.96 8.10 6.46 6.25 4.42 56.64%
P/EPS 13.65 8.84 11.50 11.17 9.85 9.02 6.40 65.92%
EY 7.33 11.31 8.70 8.95 10.15 11.09 15.61 -39.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.63 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