[MALPAC] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -11.09%
YoY- -30.6%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 0 8,115 12,618 10,247 17,813 13,510 9,089 -
PBT -4,282 2,805 13,510 8,709 11,844 10,474 919 -
Tax -3 0 -1,955 -504 -21 -75 -98 -44.03%
NP -4,285 2,805 11,555 8,205 11,823 10,399 821 -
-
NP to SH -4,285 761 11,555 8,205 11,823 10,399 643 -
-
Tax Rate - 0.00% 14.47% 5.79% 0.18% 0.72% 10.66% -
Total Cost 4,285 5,310 1,063 2,042 5,990 3,111 8,268 -10.36%
-
Net Worth 194,999 198,886 197,973 186,056 177,795 165,742 155,249 3.86%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 194,999 198,886 197,973 186,056 177,795 165,742 155,249 3.86%
NOSH 75,000 75,051 74,989 75,022 75,019 74,996 74,999 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.00% 34.57% 91.58% 80.07% 66.37% 76.97% 9.03% -
ROE -2.20% 0.38% 5.84% 4.41% 6.65% 6.27% 0.41% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.00 10.81 16.83 13.66 23.74 18.01 12.12 -
EPS -5.71 1.01 15.41 10.94 15.76 13.87 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.65 2.64 2.48 2.37 2.21 2.07 3.86%
Adjusted Per Share Value based on latest NOSH - 74,860
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.00 10.82 16.82 13.66 23.75 18.01 12.12 -
EPS -5.71 1.01 15.41 10.94 15.76 13.87 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.6518 2.6396 2.4808 2.3706 2.2099 2.07 3.86%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.60 1.30 1.40 1.25 0.93 1.52 0.98 -
P/RPS 0.00 12.02 8.32 9.15 3.92 8.44 8.09 -
P/EPS -28.00 128.21 9.09 11.43 5.90 10.96 114.31 -
EY -3.57 0.78 11.01 8.75 16.95 9.12 0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.49 0.53 0.50 0.39 0.69 0.47 4.72%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 27/02/12 24/02/11 24/02/10 25/02/09 28/02/08 27/02/07 -
Price 1.30 1.50 1.45 1.26 1.01 1.44 1.03 -
P/RPS 0.00 13.87 8.62 9.23 4.25 7.99 8.50 -
P/EPS -22.75 147.93 9.41 11.52 6.41 10.39 120.14 -
EY -4.39 0.68 10.63 8.68 15.60 9.63 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.55 0.51 0.43 0.65 0.50 0.00%

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