[MALPAC] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MALPAC] MALPAC HOLDINGS BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -1.51%
YoY- -34.54%
Quarter Report
Latest QR
Upcoming QR
MALPAC's Result
MALPAC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 0 11,842 11,449 11,585 17,519 12,738 7,655 -
PBT -2,850 7,548 9,667 8,626 12,909 4,783 5,412 -
Tax 0 -2,462 -1,236 -229 -81 -98 -79 -
NP -2,850 5,086 8,431 8,397 12,828 4,685 5,333 -
-
NP to SH -3,101 5,086 8,431 8,397 12,828 4,685 5,139 -
-
Tax Rate - 32.62% 12.79% 2.65% 0.63% 2.05% 1.46% -
Total Cost 2,850 6,756 3,018 3,188 4,691 8,053 2,322 3.47%
-
Net Worth 196,192 198,635 150,024 184,645 176,511 163,471 159,119 3.54%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 196,192 198,635 150,024 184,645 176,511 163,471 159,119 3.54%
NOSH 75,000 74,956 75,012 75,059 75,111 74,986 75,056 -0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.00% 42.95% 73.64% 72.48% 73.22% 36.78% 69.67% -
ROE -1.58% 2.56% 5.62% 4.55% 7.27% 2.87% 3.23% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.00 15.80 15.26 15.43 23.32 16.99 10.20 -
EPS -4.13 6.79 11.24 11.19 17.08 6.25 6.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.65 2.00 2.46 2.35 2.18 2.12 3.52%
Adjusted Per Share Value based on latest NOSH - 75,059
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.00 15.79 15.27 15.45 23.36 16.98 10.21 -
EPS -4.13 6.78 11.24 11.20 17.10 6.25 6.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6159 2.6485 2.0003 2.4619 2.3535 2.1796 2.1216 3.54%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.60 1.30 1.30 1.16 1.33 1.40 0.88 -
P/RPS 0.00 8.23 8.52 7.52 5.70 8.24 8.63 -
P/EPS -38.78 19.16 11.57 10.37 7.79 22.41 12.85 -
EY -2.58 5.22 8.65 9.64 12.84 4.46 7.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.49 0.65 0.47 0.57 0.64 0.42 6.41%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 23/11/11 18/11/10 18/11/09 20/11/08 28/11/07 16/11/06 -
Price 1.53 1.29 1.31 1.25 1.06 1.46 0.97 -
P/RPS 0.00 8.17 8.58 8.10 4.54 8.59 9.51 -
P/EPS -37.09 19.01 11.66 11.17 6.21 23.37 14.17 -
EY -2.70 5.26 8.58 8.95 16.11 4.28 7.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.49 0.66 0.51 0.45 0.67 0.46 4.23%

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