[MPI] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 19.5%
YoY- -20.72%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,359,765 1,295,577 1,231,538 1,188,712 1,114,402 1,114,104 1,144,738 12.19%
PBT 165,381 141,221 117,352 90,924 53,363 67,232 76,562 67.33%
Tax -15,511 -13,530 -6,634 4,668 28,899 -34,862 -37,116 -44.19%
NP 149,870 127,690 110,718 95,592 82,262 32,369 39,446 144.08%
-
NP to SH 107,135 88,472 72,852 56,736 47,478 32,369 39,446 95.02%
-
Tax Rate 9.38% 9.58% 5.65% -5.13% -54.16% 51.85% 48.48% -
Total Cost 1,209,895 1,167,886 1,120,820 1,093,120 1,032,140 1,081,734 1,105,292 6.23%
-
Net Worth 696,198 700,138 909,158 660,461 662,344 666,622 660,084 3.62%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 74,592 99,451 59,682 119,360 74,588 99,495 59,646 16.12%
Div Payout % 69.62% 112.41% 81.92% 210.38% 157.10% 307.38% 151.21% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 696,198 700,138 909,158 660,461 662,344 666,622 660,084 3.62%
NOSH 198,913 198,902 198,940 198,934 198,902 198,991 198,820 0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.02% 9.86% 8.99% 8.04% 7.38% 2.91% 3.45% -
ROE 15.39% 12.64% 8.01% 8.59% 7.17% 4.86% 5.98% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 683.59 651.36 619.05 597.54 560.28 559.87 575.76 12.16%
EPS 53.86 44.48 36.62 28.52 23.87 16.27 19.84 94.95%
DPS 37.50 50.00 30.00 60.00 37.50 50.00 30.00 16.08%
NAPS 3.50 3.52 4.57 3.32 3.33 3.35 3.32 3.59%
Adjusted Per Share Value based on latest NOSH - 198,934
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 682.43 650.22 618.08 596.59 559.29 559.14 574.52 12.19%
EPS 53.77 44.40 36.56 28.47 23.83 16.25 19.80 95.00%
DPS 37.44 49.91 29.95 59.90 37.43 49.93 29.93 16.14%
NAPS 3.494 3.5138 4.5628 3.3147 3.3241 3.3456 3.3128 3.62%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 10.00 10.10 9.95 10.60 11.80 12.50 15.00 -
P/RPS 1.46 1.55 1.61 1.77 2.11 2.23 2.61 -32.18%
P/EPS 18.57 22.71 27.17 37.17 49.43 76.84 75.60 -60.87%
EY 5.39 4.40 3.68 2.69 2.02 1.30 1.32 156.13%
DY 3.75 4.95 3.02 5.66 3.18 4.00 2.00 52.23%
P/NAPS 2.86 2.87 2.18 3.19 3.54 3.73 4.52 -26.35%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 16/05/06 23/02/06 21/11/05 16/08/05 11/05/05 28/02/05 -
Price 9.95 10.60 10.30 9.65 11.60 12.50 14.40 -
P/RPS 1.46 1.63 1.66 1.61 2.07 2.23 2.50 -30.20%
P/EPS 18.47 23.83 28.13 33.84 48.60 76.84 72.58 -59.94%
EY 5.41 4.20 3.56 2.96 2.06 1.30 1.38 149.24%
DY 3.77 4.72 2.91 6.22 3.23 4.00 2.08 48.81%
P/NAPS 2.84 3.01 2.25 2.91 3.48 3.73 4.34 -24.68%

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