[MPI] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -9.48%
YoY- 128.97%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,542,972 1,485,329 1,491,952 1,550,416 1,596,392 1,359,765 1,295,577 12.34%
PBT 163,916 189,637 197,288 231,504 256,780 165,381 141,221 10.43%
Tax -22,072 -22,670 -23,374 -19,502 -12,696 -15,511 -13,530 38.53%
NP 141,844 166,967 173,913 212,002 244,084 149,870 127,690 7.25%
-
NP to SH 104,944 131,725 138,082 166,808 184,272 107,135 88,472 12.04%
-
Tax Rate 13.47% 11.95% 11.85% 8.42% 4.94% 9.38% 9.58% -
Total Cost 1,401,128 1,318,362 1,318,038 1,338,414 1,352,308 1,209,895 1,167,886 12.89%
-
Net Worth 740,689 713,396 729,926 708,128 704,148 696,198 700,138 3.82%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 101,357 77,966 106,074 67,630 135,260 74,592 99,451 1.27%
Div Payout % 96.58% 59.19% 76.82% 40.54% 73.40% 69.62% 112.41% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 740,689 713,396 729,926 708,128 704,148 696,198 700,138 3.82%
NOSH 194,918 194,917 198,889 198,912 198,911 198,913 198,902 -1.33%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.19% 11.24% 11.66% 13.67% 15.29% 11.02% 9.86% -
ROE 14.17% 18.46% 18.92% 23.56% 26.17% 15.39% 12.64% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 791.60 762.03 750.14 779.45 802.56 683.59 651.36 13.86%
EPS 53.84 67.58 69.43 83.86 92.64 53.86 44.48 13.56%
DPS 52.00 40.00 53.33 34.00 68.00 37.50 50.00 2.64%
NAPS 3.80 3.66 3.67 3.56 3.54 3.50 3.52 5.23%
Adjusted Per Share Value based on latest NOSH - 198,913
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 774.38 745.45 748.77 778.12 801.19 682.43 650.22 12.34%
EPS 52.67 66.11 69.30 83.72 92.48 53.77 44.40 12.04%
DPS 50.87 39.13 53.24 33.94 67.88 37.44 49.91 1.27%
NAPS 3.7173 3.5804 3.6633 3.5539 3.5339 3.494 3.5138 3.82%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 9.20 9.90 10.30 10.60 10.00 10.00 10.10 -
P/RPS 1.16 1.30 1.37 1.36 1.25 1.46 1.55 -17.55%
P/EPS 17.09 14.65 14.84 12.64 10.79 18.57 22.71 -17.25%
EY 5.85 6.83 6.74 7.91 9.26 5.39 4.40 20.89%
DY 5.65 4.04 5.18 3.21 6.80 3.75 4.95 9.20%
P/NAPS 2.42 2.70 2.81 2.98 2.82 2.86 2.87 -10.73%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 24/08/07 23/05/07 28/02/07 31/10/06 16/08/06 16/05/06 -
Price 8.95 9.30 10.00 10.30 9.90 9.95 10.60 -
P/RPS 1.13 1.22 1.33 1.32 1.23 1.46 1.63 -21.65%
P/EPS 16.62 13.76 14.40 12.28 10.69 18.47 23.83 -21.33%
EY 6.02 7.27 6.94 8.14 9.36 5.41 4.20 27.09%
DY 5.81 4.30 5.33 3.30 6.87 3.77 4.72 14.84%
P/NAPS 2.36 2.54 2.72 2.89 2.80 2.84 3.01 -14.95%

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