[MALPAC] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.18%
YoY- 43.64%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 2,994 2,535 3,949 3,376 2,229 1,642 1,500 12.20%
PBT 3,688 1,899 2,034 2,857 2,015 1,689 903 26.41%
Tax -325 0 -6 0 0 0 -27 51.35%
NP 3,363 1,899 2,028 2,857 2,015 1,689 876 25.11%
-
NP to SH 3,363 1,899 2,028 2,857 1,989 1,641 876 25.11%
-
Tax Rate 8.81% 0.00% 0.29% 0.00% 0.00% 0.00% 2.99% -
Total Cost -369 636 1,921 519 214 -47 624 -
-
Net Worth 150,024 184,645 176,511 163,471 159,119 153,609 147,497 0.28%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 150,024 184,645 176,511 163,471 159,119 153,609 147,497 0.28%
NOSH 75,012 75,059 75,111 74,986 75,056 74,931 74,871 0.03%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 112.32% 74.91% 51.35% 84.63% 90.40% 102.86% 58.40% -
ROE 2.24% 1.03% 1.15% 1.75% 1.25% 1.07% 0.59% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.99 3.38 5.26 4.50 2.97 2.19 2.00 12.19%
EPS 4.48 2.53 2.70 3.81 2.65 2.19 1.17 25.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.46 2.35 2.18 2.12 2.05 1.97 0.25%
Adjusted Per Share Value based on latest NOSH - 74,986
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.99 3.38 5.27 4.50 2.97 2.19 2.00 12.19%
EPS 4.48 2.53 2.70 3.81 2.65 2.19 1.17 25.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0003 2.4619 2.3535 2.1796 2.1216 2.0481 1.9666 0.28%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.30 1.16 1.33 1.40 0.88 0.74 0.78 -
P/RPS 32.57 34.35 25.30 31.10 29.63 33.77 38.93 -2.92%
P/EPS 29.00 45.85 49.26 36.75 33.21 33.79 66.67 -12.94%
EY 3.45 2.18 2.03 2.72 3.01 2.96 1.50 14.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.47 0.57 0.64 0.42 0.36 0.40 8.42%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 18/11/09 20/11/08 28/11/07 16/11/06 24/11/05 24/11/04 -
Price 1.31 1.25 1.06 1.46 0.97 0.71 0.76 -
P/RPS 32.82 37.01 20.16 32.43 32.66 32.40 37.94 -2.38%
P/EPS 29.22 49.41 39.26 38.32 36.60 32.42 64.96 -12.46%
EY 3.42 2.02 2.55 2.61 2.73 3.08 1.54 14.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.51 0.45 0.67 0.46 0.35 0.39 9.15%

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