[MALPAC] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 21.01%
YoY- 0.4%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 14,836 13,973 12,618 11,449 10,990 11,017 10,530 25.75%
PBT 15,511 15,124 13,509 9,667 7,878 10,546 8,709 47.08%
Tax -2,707 -2,271 -1,615 -1,236 -911 -719 -504 207.63%
NP 12,804 12,853 11,894 8,431 6,967 9,827 8,205 34.64%
-
NP to SH 12,804 12,853 11,894 8,431 6,967 9,827 8,205 34.64%
-
Tax Rate 17.45% 15.02% 11.95% 12.79% 11.56% 6.82% 5.79% -
Total Cost 2,032 1,120 724 3,018 4,023 1,190 2,325 -8.61%
-
Net Worth 203,496 201,545 198,067 150,024 190,204 188,810 149,720 22.77%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 203,496 201,545 198,067 150,024 190,204 188,810 149,720 22.77%
NOSH 75,090 74,924 75,025 75,012 74,883 74,924 74,860 0.20%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 86.30% 91.98% 94.26% 73.64% 63.39% 89.20% 77.92% -
ROE 6.29% 6.38% 6.01% 5.62% 3.66% 5.20% 5.48% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 19.76 18.65 16.82 15.26 14.68 14.70 14.07 25.48%
EPS 17.05 17.15 15.85 11.24 9.30 13.12 10.96 34.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 2.69 2.64 2.00 2.54 2.52 2.00 22.51%
Adjusted Per Share Value based on latest NOSH - 75,012
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 19.78 18.63 16.82 15.27 14.65 14.69 14.04 25.75%
EPS 17.07 17.14 15.86 11.24 9.29 13.10 10.94 34.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7133 2.6873 2.6409 2.0003 2.5361 2.5175 1.9963 22.76%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.39 1.51 1.40 1.30 1.32 1.33 1.25 -
P/RPS 7.04 8.10 8.32 8.52 8.99 9.05 8.89 -14.44%
P/EPS 8.15 8.80 8.83 11.57 14.19 10.14 11.40 -20.09%
EY 12.27 11.36 11.32 8.65 7.05 9.86 8.77 25.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.53 0.65 0.52 0.53 0.63 -13.17%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 17/08/11 12/05/11 24/02/11 18/11/10 18/08/10 24/05/10 24/02/10 -
Price 1.37 1.49 1.45 1.31 1.27 1.16 1.26 -
P/RPS 6.93 7.99 8.62 8.58 8.65 7.89 8.96 -15.78%
P/EPS 8.03 8.69 9.15 11.66 13.65 8.84 11.50 -21.34%
EY 12.45 11.51 10.93 8.58 7.33 11.31 8.70 27.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.55 0.66 0.50 0.46 0.63 -13.17%

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