[MALPAC] QoQ TTM Result on 31-Dec-2009 [#4]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -2.29%
YoY- -30.6%
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 11,449 10,990 11,017 10,530 11,585 12,999 15,059 -16.68%
PBT 9,667 7,878 10,546 8,709 8,626 8,761 10,450 -5.05%
Tax -1,236 -911 -719 -504 -229 -235 -21 1409.34%
NP 8,431 6,967 9,827 8,205 8,397 8,526 10,429 -13.20%
-
NP to SH 8,431 6,967 9,827 8,205 8,397 8,526 10,429 -13.20%
-
Tax Rate 12.79% 11.56% 6.82% 5.79% 2.65% 2.68% 0.20% -
Total Cost 3,018 4,023 1,190 2,325 3,188 4,473 4,630 -24.80%
-
Net Worth 150,024 190,204 188,810 149,720 184,645 183,022 179,115 -11.13%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 150,024 190,204 188,810 149,720 184,645 183,022 179,115 -11.13%
NOSH 75,012 74,883 74,924 74,860 75,059 75,009 75,258 -0.21%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 73.64% 63.39% 89.20% 77.92% 72.48% 65.59% 69.25% -
ROE 5.62% 3.66% 5.20% 5.48% 4.55% 4.66% 5.82% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.26 14.68 14.70 14.07 15.43 17.33 20.01 -16.51%
EPS 11.24 9.30 13.12 10.96 11.19 11.37 13.86 -13.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.54 2.52 2.00 2.46 2.44 2.38 -10.94%
Adjusted Per Share Value based on latest NOSH - 74,860
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.27 14.65 14.69 14.04 15.45 17.33 20.08 -16.67%
EPS 11.24 9.29 13.10 10.94 11.20 11.37 13.91 -13.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0003 2.5361 2.5175 1.9963 2.4619 2.4403 2.3882 -11.13%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.30 1.32 1.33 1.25 1.16 1.10 1.00 -
P/RPS 8.52 8.99 9.05 8.89 7.52 6.35 5.00 42.61%
P/EPS 11.57 14.19 10.14 11.40 10.37 9.68 7.22 36.90%
EY 8.65 7.05 9.86 8.77 9.64 10.33 13.86 -26.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.52 0.53 0.63 0.47 0.45 0.42 33.76%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 18/08/10 24/05/10 24/02/10 18/11/09 19/08/09 20/05/09 -
Price 1.31 1.27 1.16 1.26 1.25 1.12 1.25 -
P/RPS 8.58 8.65 7.89 8.96 8.10 6.46 6.25 23.49%
P/EPS 11.66 13.65 8.84 11.50 11.17 9.85 9.02 18.64%
EY 8.58 7.33 11.31 8.70 8.95 10.15 11.09 -15.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.50 0.46 0.63 0.51 0.46 0.53 15.73%

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