[MALPAC] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 41.07%
YoY- 44.96%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 11,842 14,836 13,973 12,618 11,449 10,990 11,017 4.92%
PBT 7,548 15,511 15,124 13,509 9,667 7,878 10,546 -19.97%
Tax -2,462 -2,707 -2,271 -1,615 -1,236 -911 -719 127.01%
NP 5,086 12,804 12,853 11,894 8,431 6,967 9,827 -35.51%
-
NP to SH 5,086 12,804 12,853 11,894 8,431 6,967 9,827 -35.51%
-
Tax Rate 32.62% 17.45% 15.02% 11.95% 12.79% 11.56% 6.82% -
Total Cost 6,756 2,032 1,120 724 3,018 4,023 1,190 217.90%
-
Net Worth 198,635 203,496 201,545 198,067 150,024 190,204 188,810 3.43%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 198,635 203,496 201,545 198,067 150,024 190,204 188,810 3.43%
NOSH 74,956 75,090 74,924 75,025 75,012 74,883 74,924 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 42.95% 86.30% 91.98% 94.26% 73.64% 63.39% 89.20% -
ROE 2.56% 6.29% 6.38% 6.01% 5.62% 3.66% 5.20% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 15.80 19.76 18.65 16.82 15.26 14.68 14.70 4.92%
EPS 6.79 17.05 17.15 15.85 11.24 9.30 13.12 -35.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.71 2.69 2.64 2.00 2.54 2.52 3.40%
Adjusted Per Share Value based on latest NOSH - 75,025
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 15.79 19.78 18.63 16.82 15.27 14.65 14.69 4.92%
EPS 6.78 17.07 17.14 15.86 11.24 9.29 13.10 -35.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6485 2.7133 2.6873 2.6409 2.0003 2.5361 2.5175 3.43%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.30 1.39 1.51 1.40 1.30 1.32 1.33 -
P/RPS 8.23 7.04 8.10 8.32 8.52 8.99 9.05 -6.13%
P/EPS 19.16 8.15 8.80 8.83 11.57 14.19 10.14 52.78%
EY 5.22 12.27 11.36 11.32 8.65 7.05 9.86 -34.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.56 0.53 0.65 0.52 0.53 -5.09%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 17/08/11 12/05/11 24/02/11 18/11/10 18/08/10 24/05/10 -
Price 1.29 1.37 1.49 1.45 1.31 1.27 1.16 -
P/RPS 8.17 6.93 7.99 8.62 8.58 8.65 7.89 2.34%
P/EPS 19.01 8.03 8.69 9.15 11.66 13.65 8.84 66.52%
EY 5.26 12.45 11.51 10.93 8.58 7.33 11.31 -39.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.55 0.55 0.66 0.50 0.46 4.29%

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