[MPI] YoY Cumulative Quarter Result on 2009-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 613,724 594,839 738,048 658,889 687,614 809,611 775,208 -3.81% YoY % 3.17% -19.40% 12.01% -4.18% -15.07% 4.44% - Horiz. % 79.17% 76.73% 95.21% 85.00% 88.70% 104.44% 100.00%
PBT 2,995 -26,340 69,634 54,583 16,999 108,439 115,752 -45.58% YoY % 111.37% -137.83% 27.57% 221.10% -84.32% -6.32% - Horiz. % 2.59% -22.76% 60.16% 47.16% 14.69% 93.68% 100.00%
Tax -4,210 -2,713 -6,480 -5,469 -5,454 -9,775 -9,751 -13.05% YoY % -55.18% 58.13% -18.49% -0.28% 44.20% -0.25% - Horiz. % 43.18% 27.82% 66.45% 56.09% 55.93% 100.25% 100.00%
NP -1,215 -29,053 63,154 49,114 11,545 98,664 106,001 - YoY % 95.82% -146.00% 28.59% 325.41% -88.30% -6.92% - Horiz. % -1.15% -27.41% 59.58% 46.33% 10.89% 93.08% 100.00%
NP to SH -1,644 -25,835 51,127 43,490 13,066 75,441 83,404 - YoY % 93.64% -150.53% 17.56% 232.85% -82.68% -9.55% - Horiz. % -1.97% -30.98% 61.30% 52.14% 15.67% 90.45% 100.00%
Tax Rate 140.57 % - % 9.31 % 10.02 % 32.08 % 9.01 % 8.42 % 59.80% YoY % 0.00% 0.00% -7.09% -68.77% 256.05% 7.01% - Horiz. % 1,669.48% 0.00% 110.57% 119.00% 381.00% 107.01% 100.00%
Total Cost 614,939 623,892 674,894 609,775 676,069 710,947 669,207 -1.40% YoY % -1.44% -7.56% 10.68% -9.81% -4.91% 6.24% - Horiz. % 91.89% 93.23% 100.85% 91.12% 101.03% 106.24% 100.00%
Net Worth 709,821 730,667 761,755 717,360 770,308 771,755 708,128 0.04% YoY % -2.85% -4.08% 6.19% -6.87% -0.19% 8.99% - Horiz. % 100.24% 103.18% 107.57% 101.30% 108.78% 108.99% 100.00%
Dividend 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 10,444 9,690 19,432 19,493 19,501 25,335 33,815 -17.77% YoY % 7.78% -50.13% -0.31% -0.04% -23.03% -25.08% - Horiz. % 30.89% 28.66% 57.47% 57.65% 57.67% 74.92% 100.00%
Div Payout % - % - % 38.01 % 44.82 % 149.25 % 33.58 % 40.54 % - YoY % 0.00% 0.00% -15.19% -69.97% 344.46% -17.17% - Horiz. % 0.00% 0.00% 93.76% 110.56% 368.15% 82.83% 100.00%
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 709,821 730,667 761,755 717,360 770,308 771,755 708,128 0.04% YoY % -2.85% -4.08% 6.19% -6.87% -0.19% 8.99% - Horiz. % 100.24% 103.18% 107.57% 101.30% 108.78% 108.99% 100.00%
NOSH 193,411 193,810 194,325 194,935 195,014 194,887 198,912 -0.47% YoY % -0.21% -0.26% -0.31% -0.04% 0.07% -2.02% - Horiz. % 97.23% 97.44% 97.69% 98.00% 98.04% 97.98% 100.00%
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 -0.20 % -4.88 % 8.56 % 7.45 % 1.68 % 12.19 % 13.67 % - YoY % 95.90% -157.01% 14.90% 343.45% -86.22% -10.83% - Horiz. % -1.46% -35.70% 62.62% 54.50% 12.29% 89.17% 100.00%
ROE -0.23 % -3.54 % 6.71 % 6.06 % 1.70 % 9.78 % 11.78 % - YoY % 93.50% -152.76% 10.73% 256.47% -82.62% -16.98% - Horiz. % -1.95% -30.05% 56.96% 51.44% 14.43% 83.02% 100.00%
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 317.31 306.92 379.80 338.00 352.60 415.42 389.72 -3.36% YoY % 3.39% -19.19% 12.37% -4.14% -15.12% 6.59% - Horiz. % 81.42% 78.75% 97.45% 86.73% 90.48% 106.59% 100.00%
EPS -0.85 -13.33 26.31 22.31 6.70 38.71 41.93 - YoY % 93.62% -150.67% 17.93% 232.99% -82.69% -7.68% - Horiz. % -2.03% -31.79% 62.75% 53.21% 15.98% 92.32% 100.00%
DPS 5.40 5.00 10.00 10.00 10.00 13.00 17.00 -17.38% YoY % 8.00% -50.00% 0.00% 0.00% -23.08% -23.53% - Horiz. % 31.76% 29.41% 58.82% 58.82% 58.82% 76.47% 100.00%
NAPS 3.6700 3.7700 3.9200 3.6800 3.9500 3.9600 3.5600 0.51% YoY % -2.65% -3.83% 6.52% -6.84% -0.25% 11.24% - Horiz. % 103.09% 105.90% 110.11% 103.37% 110.96% 111.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 292.41 283.41 351.65 313.93 327.62 385.74 369.35 -3.81% YoY % 3.18% -19.41% 12.02% -4.18% -15.07% 4.44% - Horiz. % 79.17% 76.73% 95.21% 85.00% 88.70% 104.44% 100.00%
EPS -0.78 -12.31 24.36 20.72 6.23 35.94 39.74 - YoY % 93.66% -150.53% 17.57% 232.58% -82.67% -9.56% - Horiz. % -1.96% -30.98% 61.30% 52.14% 15.68% 90.44% 100.00%
DPS 4.98 4.62 9.26 9.29 9.29 12.07 16.11 -17.76% YoY % 7.79% -50.11% -0.32% 0.00% -23.03% -25.08% - Horiz. % 30.91% 28.68% 57.48% 57.67% 57.67% 74.92% 100.00%
NAPS 3.3820 3.4813 3.6294 3.4179 3.6702 3.6771 3.3739 0.04% YoY % -2.85% -4.08% 6.19% -6.87% -0.19% 8.99% - Horiz. % 100.24% 103.18% 107.57% 101.30% 108.78% 108.99% 100.00%
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 2.4600 2.7700 5.6900 5.3500 5.8000 9.3000 10.6000 -
P/RPS 0.78 0.90 1.50 1.58 1.64 2.24 2.72 -18.78% YoY % -13.33% -40.00% -5.06% -3.66% -26.79% -17.65% - Horiz. % 28.68% 33.09% 55.15% 58.09% 60.29% 82.35% 100.00%
P/EPS -289.41 -20.78 21.63 23.98 86.57 24.02 25.28 - YoY % -1,292.73% -196.07% -9.80% -72.30% 260.41% -4.98% - Horiz. % -1,144.82% -82.20% 85.56% 94.86% 342.44% 95.02% 100.00%
EY -0.35 -4.81 4.62 4.17 1.16 4.16 3.96 - YoY % 92.72% -204.11% 10.79% 259.48% -72.12% 5.05% - Horiz. % -8.84% -121.46% 116.67% 105.30% 29.29% 105.05% 100.00%
DY 2.20 1.81 1.76 1.87 1.72 1.40 1.60 5.45% YoY % 21.55% 2.84% -5.88% 8.72% 22.86% -12.50% - Horiz. % 137.50% 113.12% 110.00% 116.87% 107.50% 87.50% 100.00%
P/NAPS 0.67 0.73 1.45 1.45 1.47 2.35 2.98 -22.00% YoY % -8.22% -49.66% 0.00% -1.36% -37.45% -21.14% - Horiz. % 22.48% 24.50% 48.66% 48.66% 49.33% 78.86% 100.00%
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 29/01/13 30/01/12 25/01/11 26/01/10 24/02/09 26/02/08 28/02/07 -
Price 2.5600 3.6800 5.5100 6.2600 5.5500 8.7000 10.3000 -
P/RPS 0.81 1.20 1.45 1.85 1.57 2.09 2.64 -17.86% YoY % -32.50% -17.24% -21.62% 17.83% -24.88% -20.83% - Horiz. % 30.68% 45.45% 54.92% 70.08% 59.47% 79.17% 100.00%
P/EPS -301.18 -27.61 20.94 28.06 82.84 22.47 24.56 - YoY % -990.84% -231.85% -25.37% -66.13% 268.67% -8.51% - Horiz. % -1,226.30% -112.42% 85.26% 114.25% 337.30% 91.49% 100.00%
EY -0.33 -3.62 4.77 3.56 1.21 4.45 4.07 - YoY % 90.88% -175.89% 33.99% 194.21% -72.81% 9.34% - Horiz. % -8.11% -88.94% 117.20% 87.47% 29.73% 109.34% 100.00%
DY 2.11 1.36 1.81 1.60 1.80 1.49 1.65 4.18% YoY % 55.15% -24.86% 13.12% -11.11% 20.81% -9.70% - Horiz. % 127.88% 82.42% 109.70% 96.97% 109.09% 90.30% 100.00%
P/NAPS 0.70 0.98 1.41 1.70 1.41 2.20 2.89 -21.03% YoY % -28.57% -30.50% -17.06% 20.57% -35.91% -23.88% - Horiz. % 24.22% 33.91% 48.79% 58.82% 48.79% 76.12% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MPI Q2 FY2010.pdf 
