[MALPAC] YoY 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 0 0 8,115 12,618 10,530 17,125 13,513 -
PBT 1,708 -4,283 2,805 13,509 8,709 11,844 10,474 -26.06%
Tax -148 -3 -1,793 -1,615 -504 -21 -75 11.98%
NP 1,560 -4,286 1,012 11,894 8,205 11,823 10,399 -27.08%
-
NP to SH 1,560 -4,286 761 11,894 8,205 11,823 10,399 -27.08%
-
Tax Rate 8.67% - 63.92% 11.95% 5.79% 0.18% 0.72% -
Total Cost -1,560 4,286 7,103 724 2,325 5,302 3,114 -
-
Net Worth 196,499 194,999 198,750 198,067 149,720 177,689 165,916 2.85%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 196,499 194,999 198,750 198,067 149,720 177,689 165,916 2.85%
NOSH 75,000 75,000 75,000 75,025 74,860 74,974 75,075 -0.01%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.00% 0.00% 12.47% 94.26% 77.92% 69.04% 76.96% -
ROE 0.79% -2.20% 0.38% 6.01% 5.48% 6.65% 6.27% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.00 0.00 10.82 16.82 14.07 22.84 18.00 -
EPS 2.08 -5.71 1.01 15.85 10.96 15.77 13.85 -27.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.60 2.65 2.64 2.00 2.37 2.21 2.87%
Adjusted Per Share Value based on latest NOSH - 75,025
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.00 0.00 10.82 16.82 14.04 22.83 18.02 -
EPS 2.08 -5.71 1.01 15.86 10.94 15.76 13.87 -27.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.60 2.65 2.6409 1.9963 2.3692 2.2122 2.85%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.63 1.60 1.30 1.40 1.25 0.93 1.52 -
P/RPS 0.00 0.00 12.01 8.32 8.89 4.07 8.44 -
P/EPS 78.37 -28.00 128.12 8.83 11.40 5.90 10.97 38.73%
EY 1.28 -3.57 0.78 11.32 8.77 16.96 9.11 -27.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.49 0.53 0.63 0.39 0.69 -1.76%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 22/02/13 27/02/12 24/02/11 24/02/10 25/02/09 28/02/08 -
Price 1.85 1.30 1.50 1.45 1.26 1.01 1.44 -
P/RPS 0.00 0.00 13.86 8.62 8.96 4.42 8.00 -
P/EPS 88.94 -22.75 147.83 9.15 11.50 6.40 10.40 42.95%
EY 1.12 -4.40 0.68 10.93 8.70 15.61 9.62 -30.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.50 0.57 0.55 0.63 0.43 0.65 1.48%

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