[MPI] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -57.0%
YoY- 224.79%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,485,329 1,118,964 775,208 399,098 1,359,765 971,683 615,769 80.15%
PBT 189,637 147,966 115,752 64,195 165,381 105,916 58,676 119.06%
Tax -22,670 -17,531 -9,751 -3,174 -15,511 -10,148 -3,317 261.40%
NP 166,967 130,435 106,001 61,021 149,870 95,768 55,359 109.17%
-
NP to SH 131,725 103,562 83,404 46,068 107,135 66,354 36,426 136.15%
-
Tax Rate 11.95% 11.85% 8.42% 4.94% 9.38% 9.58% 5.65% -
Total Cost 1,318,362 988,529 669,207 338,077 1,209,895 875,915 560,410 77.16%
-
Net Worth 713,396 729,926 708,128 704,148 696,198 700,138 909,158 -14.96%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 77,966 79,555 33,815 33,815 74,592 74,588 29,841 90.03%
Div Payout % 59.19% 76.82% 40.54% 73.40% 69.62% 112.41% 81.92% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 713,396 729,926 708,128 704,148 696,198 700,138 909,158 -14.96%
NOSH 194,917 198,889 198,912 198,911 198,913 198,902 198,940 -1.35%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.24% 11.66% 13.67% 15.29% 11.02% 9.86% 8.99% -
ROE 18.46% 14.19% 11.78% 6.54% 15.39% 9.48% 4.01% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 762.03 562.60 389.72 200.64 683.59 488.52 309.52 82.63%
EPS 67.58 52.07 41.93 23.16 53.86 33.36 18.31 139.40%
DPS 40.00 40.00 17.00 17.00 37.50 37.50 15.00 92.64%
NAPS 3.66 3.67 3.56 3.54 3.50 3.52 4.57 -13.79%
Adjusted Per Share Value based on latest NOSH - 198,911
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 745.45 561.58 389.06 200.30 682.43 487.66 309.04 80.15%
EPS 66.11 51.98 41.86 23.12 53.77 33.30 18.28 136.16%
DPS 39.13 39.93 16.97 16.97 37.44 37.43 14.98 90.00%
NAPS 3.5804 3.6633 3.5539 3.5339 3.494 3.5138 4.5628 -14.96%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 9.90 10.30 10.60 10.00 10.00 10.10 9.95 -
P/RPS 1.30 1.83 2.72 4.98 1.46 2.07 3.21 -45.35%
P/EPS 14.65 19.78 25.28 43.18 18.57 30.28 54.34 -58.36%
EY 6.83 5.06 3.96 2.32 5.39 3.30 1.84 140.31%
DY 4.04 3.88 1.60 1.70 3.75 3.71 1.51 93.07%
P/NAPS 2.70 2.81 2.98 2.82 2.86 2.87 2.18 15.37%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 23/05/07 28/02/07 31/10/06 16/08/06 16/05/06 23/02/06 -
Price 9.30 10.00 10.30 9.90 9.95 10.60 10.30 -
P/RPS 1.22 1.78 2.64 4.93 1.46 2.17 3.33 -48.89%
P/EPS 13.76 19.20 24.56 42.75 18.47 31.77 56.25 -60.98%
EY 7.27 5.21 4.07 2.34 5.41 3.15 1.78 156.17%
DY 4.30 4.00 1.65 1.72 3.77 3.54 1.46 105.87%
P/NAPS 2.54 2.72 2.89 2.80 2.84 3.01 2.25 8.44%

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