[MPI] YoY TTM Result on 2007-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,465,361 1,121,905 1,417,129 1,519,732 1,519,204 1,157,802 1,215,666 3.16% YoY % 30.61% -20.83% -6.75% 0.03% 31.21% -4.76% - Horiz. % 120.54% 92.29% 116.57% 125.01% 124.97% 95.24% 100.00%
PBT 100,035 -24,150 65,039 182,324 222,457 73,758 134,910 -4.86% YoY % 514.22% -137.13% -64.33% -18.04% 201.60% -45.33% - Horiz. % 74.15% -17.90% 48.21% 135.14% 164.89% 54.67% 100.00%
Tax 39,891 -4,178 -4,859 -22,694 -21,945 23,774 -25,843 - YoY % 1,054.79% 14.02% 78.59% -3.41% -192.31% 191.99% - Horiz. % -154.36% 16.17% 18.80% 87.81% 84.92% -91.99% 100.00%
NP 139,926 -28,328 60,180 159,630 200,512 97,532 109,067 4.24% YoY % 593.95% -147.07% -62.30% -20.39% 105.59% -10.58% - Horiz. % 128.29% -25.97% 55.18% 146.36% 183.84% 89.42% 100.00%
NP to SH 113,044 -9,480 49,801 123,761 154,113 64,181 109,067 0.60% YoY % 1,292.45% -119.04% -59.76% -19.69% 140.12% -41.15% - Horiz. % 103.65% -8.69% 45.66% 113.47% 141.30% 58.85% 100.00%
Tax Rate -39.88 % - % 7.47 % 12.45 % 9.86 % -32.23 % 19.16 % - YoY % 0.00% 0.00% -40.00% 26.27% 130.59% -268.22% - Horiz. % -208.14% 0.00% 38.99% 64.98% 51.46% -168.22% 100.00%
Total Cost 1,325,435 1,150,233 1,356,949 1,360,102 1,318,692 1,060,270 1,106,599 3.05% YoY % 15.23% -15.23% -0.23% 3.14% 24.37% -4.19% - Horiz. % 119.78% 103.94% 122.62% 122.91% 119.17% 95.81% 100.00%
Net Worth 759,699 717,474 769,727 771,690 708,130 909,176 660,752 2.35% YoY % 5.89% -6.79% -0.25% 8.98% -22.11% 37.60% - Horiz. % 114.97% 108.58% 116.49% 116.79% 107.17% 137.60% 100.00%
Dividend 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 48,726 38,980 66,278 71,107 78,557 74,584 30,748 7.97% YoY % 25.00% -41.19% -6.79% -9.48% 5.33% 142.57% - Horiz. % 158.47% 126.77% 215.55% 231.26% 255.49% 242.57% 100.00%
Div Payout % 43.10 % - % 133.09 % 57.46 % 50.97 % 116.21 % 28.19 % 7.33% YoY % 0.00% 0.00% 131.62% 12.73% -56.14% 312.24% - Horiz. % 152.89% 0.00% 472.12% 203.83% 180.81% 412.24% 100.00%
Equity 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 759,699 717,474 769,727 771,690 708,130 909,176 660,752 2.35% YoY % 5.89% -6.79% -0.25% 8.98% -22.11% 37.60% - Horiz. % 114.97% 108.58% 116.49% 116.79% 107.17% 137.60% 100.00%
NOSH 193,800 194,965 194,867 194,871 198,913 198,944 199,021 -0.44% YoY % -0.60% 0.05% -0.00% -2.03% -0.02% -0.04% - Horiz. % 97.38% 97.96% 97.91% 97.91% 99.95% 99.96% 100.00%
Ratio Analysis 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.55 % -2.52 % 4.25 % 10.50 % 13.20 % 8.42 % 8.97 % 1.05% YoY % 478.97% -159.29% -59.52% -20.45% 56.77% -6.13% - Horiz. % 106.47% -28.09% 47.38% 117.06% 147.16% 93.87% 100.00%
ROE 14.88 % -1.32 % 6.47 % 16.04 % 21.76 % 7.06 % 16.51 % -1.72% YoY % 1,227.27% -120.40% -59.66% -26.29% 208.22% -57.24% - Horiz. % 90.13% -8.00% 39.19% 97.15% 131.80% 42.76% 100.00%
Per Share 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 756.12 575.44 727.23 779.86 763.75 581.97 610.82 3.62% YoY % 31.40% -20.87% -6.75% 2.11% 31.24% -4.72% - Horiz. % 123.79% 94.21% 119.06% 127.67% 125.04% 95.28% 100.00%
EPS 58.33 -4.86 25.56 63.51 77.48 32.26 54.80 1.05% YoY % 1,300.21% -119.01% -59.75% -18.03% 140.17% -41.13% - Horiz. % 106.44% -8.87% 46.64% 115.89% 141.39% 58.87% 100.00%
DPS 25.00 20.00 34.00 36.49 39.50 37.50 15.45 8.35% YoY % 25.00% -41.18% -6.82% -7.62% 5.33% 142.72% - Horiz. % 161.81% 129.45% 220.06% 236.18% 255.66% 242.72% 100.00%
NAPS 3.9200 3.6800 3.9500 3.9600 3.5600 4.5700 3.3200 2.81% YoY % 6.52% -6.84% -0.25% 11.24% -22.10% 37.65% - Horiz. % 118.07% 110.84% 118.98% 119.28% 107.23% 137.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 698.18 534.54 675.20 724.08 723.83 551.64 579.21 3.16% YoY % 30.61% -20.83% -6.75% 0.03% 31.21% -4.76% - Horiz. % 120.54% 92.29% 116.57% 125.01% 124.97% 95.24% 100.00%
EPS 53.86 -4.52 23.73 58.97 73.43 30.58 51.97 0.60% YoY % 1,291.59% -119.05% -59.76% -19.69% 140.12% -41.16% - Horiz. % 103.64% -8.70% 45.66% 113.47% 141.29% 58.84% 100.00%
DPS 23.22 18.57 31.58 33.88 37.43 35.54 14.65 7.97% YoY % 25.04% -41.20% -6.79% -9.48% 5.32% 142.59% - Horiz. % 158.50% 126.76% 215.56% 231.26% 255.49% 242.59% 100.00%
NAPS 3.6196 3.4184 3.6674 3.6767 3.3739 4.3318 3.1482 2.35% YoY % 5.89% -6.79% -0.25% 8.97% -22.11% 37.60% - Horiz. % 114.97% 108.58% 116.49% 116.79% 107.17% 137.60% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 5.6900 5.3500 5.8000 9.3000 10.6000 9.9500 15.0000 -
P/RPS 0.75 0.93 0.80 1.19 1.39 1.71 2.46 -17.95% YoY % -19.35% 16.25% -32.77% -14.39% -18.71% -30.49% - Horiz. % 30.49% 37.80% 32.52% 48.37% 56.50% 69.51% 100.00%
P/EPS 9.75 -110.03 22.69 14.64 13.68 30.84 27.37 -15.80% YoY % 108.86% -584.93% 54.99% 7.02% -55.64% 12.68% - Horiz. % 35.62% -402.01% 82.90% 53.49% 49.98% 112.68% 100.00%
EY 10.25 -0.91 4.41 6.83 7.31 3.24 3.65 18.77% YoY % 1,226.37% -120.63% -35.43% -6.57% 125.62% -11.23% - Horiz. % 280.82% -24.93% 120.82% 187.12% 200.27% 88.77% 100.00%
DY 4.39 3.74 5.86 3.92 3.73 3.77 1.03 27.32% YoY % 17.38% -36.18% 49.49% 5.09% -1.06% 266.02% - Horiz. % 426.21% 363.11% 568.93% 380.58% 362.14% 366.02% 100.00%
P/NAPS 1.45 1.45 1.47 2.35 2.98 2.18 4.52 -17.25% YoY % 0.00% -1.36% -37.45% -21.14% 36.70% -51.77% - Horiz. % 32.08% 32.08% 32.52% 51.99% 65.93% 48.23% 100.00%
Price Multiplier on Announcement Date 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/01/11 26/01/10 24/02/09 26/02/08 28/02/07 23/02/06 28/02/05 -
Price 5.5100 6.2600 5.5500 8.7000 10.3000 10.3000 14.4000 -
P/RPS 0.73 1.09 0.76 1.12 1.35 1.77 2.36 -17.76% YoY % -33.03% 43.42% -32.14% -17.04% -23.73% -25.00% - Horiz. % 30.93% 46.19% 32.20% 47.46% 57.20% 75.00% 100.00%
P/EPS 9.45 -128.74 21.72 13.70 13.29 31.93 26.28 -15.67% YoY % 107.34% -692.73% 58.54% 3.09% -58.38% 21.50% - Horiz. % 35.96% -489.88% 82.65% 52.13% 50.57% 121.50% 100.00%
EY 10.59 -0.78 4.60 7.30 7.52 3.13 3.81 18.57% YoY % 1,457.69% -116.96% -36.99% -2.93% 140.26% -17.85% - Horiz. % 277.95% -20.47% 120.73% 191.60% 197.38% 82.15% 100.00%
DY 4.54 3.19 6.13 4.19 3.83 3.64 1.07 27.22% YoY % 42.32% -47.96% 46.30% 9.40% 5.22% 240.19% - Horiz. % 424.30% 298.13% 572.90% 391.59% 357.94% 340.19% 100.00%
P/NAPS 1.41 1.70 1.41 2.20 2.89 2.25 4.34 -17.08% YoY % -17.06% 20.57% -35.91% -23.88% 28.44% -48.16% - Horiz. % 32.49% 39.17% 32.49% 50.69% 66.59% 51.84% 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
MPIB-Q2 (2008).pdf 
