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

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -75.49%
YoY- 45.36%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative 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 1,072,864 738,048 370,450 1,386,202 1,012,575 658,889 66.70%
PBT 83,658 78,135 69,634 34,790 84,984 92,478 54,583 33.03%
Tax -8,660 -7,703 -6,480 -3,632 40,902 -9,229 -5,469 35.96%
NP 74,998 70,432 63,154 31,158 125,886 83,249 49,114 32.70%
-
NP to SH 58,768 56,180 51,127 25,836 105,407 70,627 43,490 22.29%
-
Tax Rate 10.35% 9.86% 9.31% 10.44% -48.13% 9.98% 10.02% -
Total Cost 1,340,249 1,002,432 674,894 339,292 1,260,316 929,326 609,775 69.29%
-
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 38,825 19,432 19,484 48,727 48,721 19,493 58.44%
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% 7.35% 6.71% 3.42% 14.23% 9.64% 6.06% -
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 729.44 552.66 379.80 190.13 711.20 519.57 338.00 67.23%
EPS 30.29 28.94 26.31 13.26 54.08 36.24 22.31 22.68%
DPS 20.00 20.00 10.00 10.00 25.00 25.00 10.00 58.94%
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 674.30 511.17 351.65 176.50 660.46 482.45 313.93 66.70%
EPS 28.00 26.77 24.36 12.31 50.22 33.65 20.72 22.29%
DPS 18.49 18.50 9.26 9.28 23.22 23.21 9.29 58.42%
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 0.98 1.50 3.08 0.87 1.26 1.58 -46.49%
P/EPS 14.86 18.69 21.63 44.12 11.43 18.10 23.98 -27.37%
EY 6.73 5.35 4.62 2.27 8.75 5.52 4.17 37.71%
DY 4.44 3.70 1.76 1.71 4.05 3.81 1.87 78.25%
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 0.98 1.45 3.02 0.84 1.15 1.85 -57.19%
P/EPS 12.45 18.66 20.94 43.36 11.06 16.56 28.06 -41.91%
EY 8.03 5.36 4.77 2.31 9.04 6.04 3.56 72.24%
DY 5.31 3.70 1.81 1.74 4.18 4.17 1.60 122.98%
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