[MPI] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -1.96%
YoY- 45.36%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,415,247 1,430,485 1,476,096 1,481,800 1,386,202 1,350,100 1,317,778 4.88%
PBT 83,658 104,180 139,268 139,160 84,984 123,304 109,166 -16.29%
Tax -8,660 -10,270 -12,960 -14,528 40,902 -12,305 -10,938 -14.45%
NP 74,998 93,909 126,308 124,632 125,886 110,998 98,228 -16.50%
-
NP to SH 58,768 74,906 102,254 103,344 105,407 94,169 86,980 -23.05%
-
Tax Rate 10.35% 9.86% 9.31% 10.44% -48.13% 9.98% 10.02% -
Total Cost 1,340,249 1,336,576 1,349,788 1,357,168 1,260,316 1,239,101 1,219,550 6.51%
-
Net Worth 748,908 764,855 761,755 755,985 740,655 732,774 717,360 2.91%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 38,803 51,766 38,865 77,936 48,727 64,962 38,987 -0.31%
Div Payout % 66.03% 69.11% 38.01% 75.41% 46.23% 68.98% 44.82% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 748,908 764,855 761,755 755,985 740,655 732,774 717,360 2.91%
NOSH 194,017 194,125 194,325 194,841 194,909 194,886 194,935 -0.31%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.30% 6.56% 8.56% 8.41% 9.08% 8.22% 7.45% -
ROE 7.85% 9.79% 13.42% 13.67% 14.23% 12.85% 12.12% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 729.44 736.89 759.60 760.52 711.20 692.76 676.01 5.21%
EPS 30.29 38.59 52.62 53.04 54.08 48.32 44.62 -22.81%
DPS 20.00 26.67 20.00 40.00 25.00 33.33 20.00 0.00%
NAPS 3.86 3.94 3.92 3.88 3.80 3.76 3.68 3.24%
Adjusted Per Share Value based on latest NOSH - 194,841
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 674.30 681.56 703.29 706.01 660.46 643.26 627.86 4.88%
EPS 28.00 35.69 48.72 49.24 50.22 44.87 41.44 -23.05%
DPS 18.49 24.66 18.52 37.13 23.22 30.95 18.58 -0.32%
NAPS 3.5682 3.6442 3.6294 3.6019 3.5289 3.4913 3.4179 2.91%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.50 5.41 5.69 5.85 6.18 6.56 5.35 -
P/RPS 0.62 0.73 0.75 0.77 0.87 0.95 0.79 -14.95%
P/EPS 14.86 14.02 10.81 11.03 11.43 13.58 11.99 15.42%
EY 6.73 7.13 9.25 9.07 8.75 7.37 8.34 -13.35%
DY 4.44 4.93 3.51 6.84 4.05 5.08 3.74 12.15%
P/NAPS 1.17 1.37 1.45 1.51 1.63 1.74 1.45 -13.36%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 26/04/11 25/01/11 16/11/10 23/08/10 25/05/10 26/01/10 -
Price 3.77 5.40 5.51 5.75 5.98 6.00 6.26 -
P/RPS 0.52 0.73 0.73 0.76 0.84 0.87 0.93 -32.20%
P/EPS 12.45 13.99 10.47 10.84 11.06 12.42 14.03 -7.67%
EY 8.03 7.15 9.55 9.22 9.04 8.05 7.13 8.27%
DY 5.31 4.94 3.63 6.96 4.18 5.56 3.19 40.58%
P/NAPS 0.98 1.37 1.41 1.48 1.57 1.60 1.70 -30.80%

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