[MPI] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 26.63%
YoY- -135.57%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,350,100 1,317,778 1,249,276 1,150,630 1,185,260 1,375,228 1,576,424 -9.82%
PBT 123,304 109,166 86,080 -61,734 -73,344 33,998 148,120 -11.51%
Tax -12,305 -10,938 -9,808 -4,163 -8,217 -10,908 -13,348 -5.28%
NP 110,998 98,228 76,272 -65,897 -81,561 23,090 134,772 -12.14%
-
NP to SH 94,169 86,980 71,096 -39,904 -54,384 26,132 111,192 -10.49%
-
Tax Rate 9.98% 10.02% 11.39% - - 32.08% 9.01% -
Total Cost 1,239,101 1,219,550 1,173,004 1,216,527 1,266,821 1,352,138 1,441,652 -9.60%
-
Net Worth 732,774 717,360 713,298 699,830 722,997 770,308 803,139 -5.93%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 64,962 38,987 77,956 38,987 51,967 39,002 77,974 -11.46%
Div Payout % 68.98% 44.82% 109.65% 0.00% 0.00% 149.25% 70.13% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 732,774 717,360 713,298 699,830 722,997 770,308 803,139 -5.93%
NOSH 194,886 194,935 194,890 194,938 194,878 195,014 194,936 -0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.22% 7.45% 6.11% -5.73% -6.88% 1.68% 8.55% -
ROE 12.85% 12.12% 9.97% -5.70% -7.52% 3.39% 13.84% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 692.76 676.01 641.01 590.25 608.21 705.19 808.68 -9.80%
EPS 48.32 44.62 36.48 -20.47 -27.91 13.40 57.04 -10.47%
DPS 33.33 20.00 40.00 20.00 26.67 20.00 40.00 -11.46%
NAPS 3.76 3.68 3.66 3.59 3.71 3.95 4.12 -5.91%
Adjusted Per Share Value based on latest NOSH - 196,444
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 677.58 661.36 626.98 577.47 594.85 690.19 791.17 -9.82%
EPS 47.26 43.65 35.68 -20.03 -27.29 13.12 55.80 -10.49%
DPS 32.60 19.57 39.12 19.57 26.08 19.57 39.13 -11.47%
NAPS 3.6776 3.6003 3.5799 3.5123 3.6285 3.866 4.0308 -5.93%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 6.56 5.35 5.68 5.00 4.46 5.80 6.90 -
P/RPS 0.95 0.79 0.89 0.85 0.73 0.82 0.85 7.70%
P/EPS 13.58 11.99 15.57 -24.43 -15.98 43.28 12.10 8.00%
EY 7.37 8.34 6.42 -4.09 -6.26 2.31 8.27 -7.40%
DY 5.08 3.74 7.04 4.00 5.98 3.45 5.80 -8.46%
P/NAPS 1.74 1.45 1.55 1.39 1.20 1.47 1.67 2.77%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 26/01/10 17/11/09 19/08/09 18/05/09 24/02/09 18/11/08 -
Price 6.00 6.26 5.60 5.75 5.00 5.55 6.25 -
P/RPS 0.87 0.93 0.87 0.97 0.82 0.79 0.77 8.48%
P/EPS 12.42 14.03 15.35 -28.09 -17.92 41.42 10.96 8.70%
EY 8.05 7.13 6.51 -3.56 -5.58 2.41 9.13 -8.05%
DY 5.56 3.19 7.14 3.48 5.33 3.60 6.40 -8.96%
P/NAPS 1.60 1.70 1.53 1.60 1.35 1.41 1.52 3.48%

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