[MPI] QoQ Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 32.77%
YoY- -14.84%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 888,945 687,614 394,106 1,539,126 1,172,889 809,611 385,743 74.38%
PBT -55,008 16,999 37,030 156,479 124,334 108,439 40,979 -
Tax -6,163 -5,454 -3,337 -9,180 -13,392 -9,775 -5,518 7.64%
NP -61,171 11,545 33,693 147,299 110,942 98,664 35,461 -
-
NP to SH -40,788 13,066 27,798 112,176 84,486 75,441 26,236 -
-
Tax Rate - 32.08% 9.01% 5.87% 10.77% 9.01% 13.47% -
Total Cost 950,116 676,069 360,413 1,391,827 1,061,947 710,947 350,282 94.37%
-
Net Worth 722,997 770,308 803,139 766,032 779,570 771,755 740,689 -1.59%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 38,975 19,501 19,493 72,120 72,110 25,335 25,339 33.21%
Div Payout % 0.00% 149.25% 70.13% 64.29% 85.35% 33.58% 96.58% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 722,997 770,308 803,139 766,032 779,570 771,755 740,689 -1.59%
NOSH 194,878 195,014 194,936 194,919 194,892 194,887 194,918 -0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -6.88% 1.68% 8.55% 9.57% 9.46% 12.19% 9.19% -
ROE -5.64% 1.70% 3.46% 14.64% 10.84% 9.78% 3.54% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 456.15 352.60 202.17 789.62 601.81 415.42 197.90 74.40%
EPS -20.93 6.70 14.26 57.55 43.35 38.71 13.46 -
DPS 20.00 10.00 10.00 37.00 37.00 13.00 13.00 33.23%
NAPS 3.71 3.95 4.12 3.93 4.00 3.96 3.80 -1.58%
Adjusted Per Share Value based on latest NOSH - 194,862
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 446.14 345.10 197.79 772.45 588.64 406.32 193.59 74.38%
EPS -20.47 6.56 13.95 56.30 42.40 37.86 13.17 -
DPS 19.56 9.79 9.78 36.20 36.19 12.72 12.72 33.19%
NAPS 3.6285 3.866 4.0308 3.8445 3.9125 3.8732 3.7173 -1.59%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 4.46 5.80 6.90 7.00 8.75 9.30 9.20 -
P/RPS 0.98 1.64 3.41 0.89 1.45 2.24 4.65 -64.55%
P/EPS -21.31 86.57 48.39 12.16 20.18 24.02 68.35 -
EY -4.69 1.16 2.07 8.22 4.95 4.16 1.46 -
DY 4.48 1.72 1.45 5.29 4.23 1.40 1.41 115.97%
P/NAPS 1.20 1.47 1.67 1.78 2.19 2.35 2.42 -37.32%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 18/05/09 24/02/09 18/11/08 21/08/08 22/05/08 26/02/08 27/11/07 -
Price 5.00 5.55 6.25 6.95 8.70 8.70 8.95 -
P/RPS 1.10 1.57 3.09 0.88 1.45 2.09 4.52 -60.98%
P/EPS -23.89 82.84 43.83 12.08 20.07 22.47 66.49 -
EY -4.19 1.21 2.28 8.28 4.98 4.45 1.50 -
DY 4.00 1.80 1.60 5.32 4.25 1.49 1.45 96.57%
P/NAPS 1.35 1.41 1.52 1.77 2.18 2.20 2.36 -31.06%

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