[MPI] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 278.17%
YoY- -36.06%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,386,202 1,350,100 1,317,778 1,249,276 1,150,630 1,185,260 1,375,228 0.53%
PBT 84,984 123,304 109,166 86,080 -61,734 -73,344 33,998 84.49%
Tax 40,902 -12,305 -10,938 -9,808 -4,163 -8,217 -10,908 -
NP 125,886 110,998 98,228 76,272 -65,897 -81,561 23,090 210.73%
-
NP to SH 105,407 94,169 86,980 71,096 -39,904 -54,384 26,132 154.04%
-
Tax Rate -48.13% 9.98% 10.02% 11.39% - - 32.08% -
Total Cost 1,260,316 1,239,101 1,219,550 1,173,004 1,216,527 1,266,821 1,352,138 -4.59%
-
Net Worth 740,655 732,774 717,360 713,298 699,830 722,997 770,308 -2.59%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 48,727 64,962 38,987 77,956 38,987 51,967 39,002 16.04%
Div Payout % 46.23% 68.98% 44.82% 109.65% 0.00% 0.00% 149.25% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 740,655 732,774 717,360 713,298 699,830 722,997 770,308 -2.59%
NOSH 194,909 194,886 194,935 194,890 194,938 194,878 195,014 -0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.08% 8.22% 7.45% 6.11% -5.73% -6.88% 1.68% -
ROE 14.23% 12.85% 12.12% 9.97% -5.70% -7.52% 3.39% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 711.20 692.76 676.01 641.01 590.25 608.21 705.19 0.56%
EPS 54.08 48.32 44.62 36.48 -20.47 -27.91 13.40 154.13%
DPS 25.00 33.33 20.00 40.00 20.00 26.67 20.00 16.08%
NAPS 3.80 3.76 3.68 3.66 3.59 3.71 3.95 -2.55%
Adjusted Per Share Value based on latest NOSH - 194,890
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 660.46 643.26 627.86 595.22 548.22 564.72 655.23 0.53%
EPS 50.22 44.87 41.44 33.87 -19.01 -25.91 12.45 154.04%
DPS 23.22 30.95 18.58 37.14 18.58 24.76 18.58 16.07%
NAPS 3.5289 3.4913 3.4179 3.3985 3.3344 3.4448 3.6702 -2.59%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 6.18 6.56 5.35 5.68 5.00 4.46 5.80 -
P/RPS 0.87 0.95 0.79 0.89 0.85 0.73 0.82 4.03%
P/EPS 11.43 13.58 11.99 15.57 -24.43 -15.98 43.28 -58.93%
EY 8.75 7.37 8.34 6.42 -4.09 -6.26 2.31 143.58%
DY 4.05 5.08 3.74 7.04 4.00 5.98 3.45 11.31%
P/NAPS 1.63 1.74 1.45 1.55 1.39 1.20 1.47 7.15%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 25/05/10 26/01/10 17/11/09 19/08/09 18/05/09 24/02/09 -
Price 5.98 6.00 6.26 5.60 5.75 5.00 5.55 -
P/RPS 0.84 0.87 0.93 0.87 0.97 0.82 0.79 4.18%
P/EPS 11.06 12.42 14.03 15.35 -28.09 -17.92 41.42 -58.63%
EY 9.04 8.05 7.13 6.51 -3.56 -5.58 2.41 142.00%
DY 4.18 5.56 3.19 7.14 3.48 5.33 3.60 10.50%
P/NAPS 1.57 1.60 1.70 1.53 1.60 1.35 1.41 7.44%

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