[MPI] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 72.0%
YoY- 224.79%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,485,329 1,491,952 1,550,416 1,596,392 1,359,765 1,295,577 1,231,538 13.34%
PBT 189,637 197,288 231,504 256,780 165,381 141,221 117,352 37.82%
Tax -22,670 -23,374 -19,502 -12,696 -15,511 -13,530 -6,634 127.38%
NP 166,967 173,913 212,002 244,084 149,870 127,690 110,718 31.60%
-
NP to SH 131,725 138,082 166,808 184,272 107,135 88,472 72,852 48.57%
-
Tax Rate 11.95% 11.85% 8.42% 4.94% 9.38% 9.58% 5.65% -
Total Cost 1,318,362 1,318,038 1,338,414 1,352,308 1,209,895 1,167,886 1,120,820 11.46%
-
Net Worth 713,396 729,926 708,128 704,148 696,198 700,138 909,158 -14.96%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 77,966 106,074 67,630 135,260 74,592 99,451 59,682 19.56%
Div Payout % 59.19% 76.82% 40.54% 73.40% 69.62% 112.41% 81.92% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 713,396 729,926 708,128 704,148 696,198 700,138 909,158 -14.96%
NOSH 194,917 198,889 198,912 198,911 198,913 198,902 198,940 -1.35%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.24% 11.66% 13.67% 15.29% 11.02% 9.86% 8.99% -
ROE 18.46% 18.92% 23.56% 26.17% 15.39% 12.64% 8.01% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 762.03 750.14 779.45 802.56 683.59 651.36 619.05 14.90%
EPS 67.58 69.43 83.86 92.64 53.86 44.48 36.62 50.62%
DPS 40.00 53.33 34.00 68.00 37.50 50.00 30.00 21.20%
NAPS 3.66 3.67 3.56 3.54 3.50 3.52 4.57 -13.79%
Adjusted Per Share Value based on latest NOSH - 198,911
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 707.69 710.85 738.70 760.61 647.87 617.28 586.77 13.34%
EPS 62.76 65.79 79.48 87.80 51.04 42.15 34.71 48.57%
DPS 37.15 50.54 32.22 64.45 35.54 47.38 28.44 19.55%
NAPS 3.399 3.4778 3.3739 3.3549 3.3171 3.3358 4.3317 -14.96%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 9.90 10.30 10.60 10.00 10.00 10.10 9.95 -
P/RPS 1.30 1.37 1.36 1.25 1.46 1.55 1.61 -13.32%
P/EPS 14.65 14.84 12.64 10.79 18.57 22.71 27.17 -33.82%
EY 6.83 6.74 7.91 9.26 5.39 4.40 3.68 51.19%
DY 4.04 5.18 3.21 6.80 3.75 4.95 3.02 21.47%
P/NAPS 2.70 2.81 2.98 2.82 2.86 2.87 2.18 15.37%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 23/05/07 28/02/07 31/10/06 16/08/06 16/05/06 23/02/06 -
Price 9.30 10.00 10.30 9.90 9.95 10.60 10.30 -
P/RPS 1.22 1.33 1.32 1.23 1.46 1.63 1.66 -18.60%
P/EPS 13.76 14.40 12.28 10.69 18.47 23.83 28.13 -37.99%
EY 7.27 6.94 8.14 9.36 5.41 4.20 3.56 61.17%
DY 4.30 5.33 3.30 6.87 3.77 4.72 2.91 29.82%
P/NAPS 2.54 2.72 2.89 2.80 2.84 3.01 2.25 8.44%

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