[MPI] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
16-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 21.44%
YoY- 173.32%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,550,416 1,596,392 1,359,765 1,295,577 1,231,538 1,188,712 1,114,402 24.54%
PBT 231,504 256,780 165,381 141,221 117,352 90,924 53,363 165.28%
Tax -19,502 -12,696 -15,511 -13,530 -6,634 4,668 28,899 -
NP 212,002 244,084 149,870 127,690 110,718 95,592 82,262 87.64%
-
NP to SH 166,808 184,272 107,135 88,472 72,852 56,736 47,478 130.58%
-
Tax Rate 8.42% 4.94% 9.38% 9.58% 5.65% -5.13% -54.16% -
Total Cost 1,338,414 1,352,308 1,209,895 1,167,886 1,120,820 1,093,120 1,032,140 18.85%
-
Net Worth 708,128 704,148 696,198 700,138 909,158 660,461 662,344 4.54%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 67,630 135,260 74,592 99,451 59,682 119,360 74,588 -6.30%
Div Payout % 40.54% 73.40% 69.62% 112.41% 81.92% 210.38% 157.10% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 708,128 704,148 696,198 700,138 909,158 660,461 662,344 4.54%
NOSH 198,912 198,911 198,913 198,902 198,940 198,934 198,902 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.67% 15.29% 11.02% 9.86% 8.99% 8.04% 7.38% -
ROE 23.56% 26.17% 15.39% 12.64% 8.01% 8.59% 7.17% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 779.45 802.56 683.59 651.36 619.05 597.54 560.28 24.54%
EPS 83.86 92.64 53.86 44.48 36.62 28.52 23.87 130.57%
DPS 34.00 68.00 37.50 50.00 30.00 60.00 37.50 -6.30%
NAPS 3.56 3.54 3.50 3.52 4.57 3.32 3.33 4.54%
Adjusted Per Share Value based on latest NOSH - 198,857
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 778.12 801.19 682.43 650.22 618.08 596.59 559.29 24.55%
EPS 83.72 92.48 53.77 44.40 36.56 28.47 23.83 130.57%
DPS 33.94 67.88 37.44 49.91 29.95 59.90 37.43 -6.30%
NAPS 3.5539 3.5339 3.494 3.5138 4.5628 3.3147 3.3241 4.54%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 10.60 10.00 10.00 10.10 9.95 10.60 11.80 -
P/RPS 1.36 1.25 1.46 1.55 1.61 1.77 2.11 -25.32%
P/EPS 12.64 10.79 18.57 22.71 27.17 37.17 49.43 -59.61%
EY 7.91 9.26 5.39 4.40 3.68 2.69 2.02 147.82%
DY 3.21 6.80 3.75 4.95 3.02 5.66 3.18 0.62%
P/NAPS 2.98 2.82 2.86 2.87 2.18 3.19 3.54 -10.81%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 31/10/06 16/08/06 16/05/06 23/02/06 21/11/05 16/08/05 -
Price 10.30 9.90 9.95 10.60 10.30 9.65 11.60 -
P/RPS 1.32 1.23 1.46 1.63 1.66 1.61 2.07 -25.85%
P/EPS 12.28 10.69 18.47 23.83 28.13 33.84 48.60 -59.93%
EY 8.14 9.36 5.41 4.20 3.56 2.96 2.06 149.31%
DY 3.30 6.87 3.77 4.72 2.91 6.22 3.23 1.43%
P/NAPS 2.89 2.80 2.84 3.01 2.25 2.91 3.48 -11.61%

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