[MPI] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 156.81%
YoY- 84.69%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 399,098 1,359,765 971,683 615,769 297,178 1,114,402 835,578 -38.86%
PBT 64,195 165,381 105,916 58,676 22,731 53,363 50,424 17.44%
Tax -3,174 -15,511 -10,148 -3,317 1,167 28,899 -26,147 -75.45%
NP 61,021 149,870 95,768 55,359 23,898 82,262 24,277 84.76%
-
NP to SH 46,068 107,135 66,354 36,426 14,184 47,478 24,277 53.21%
-
Tax Rate 4.94% 9.38% 9.58% 5.65% -5.13% -54.16% 51.85% -
Total Cost 338,077 1,209,895 875,915 560,410 273,280 1,032,140 811,301 -44.18%
-
Net Worth 704,148 696,198 700,138 909,158 660,461 662,344 666,622 3.71%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 33,815 74,592 74,588 29,841 29,840 74,588 74,621 -40.97%
Div Payout % 73.40% 69.62% 112.41% 81.92% 210.38% 157.10% 307.38% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 704,148 696,198 700,138 909,158 660,461 662,344 666,622 3.71%
NOSH 198,911 198,913 198,902 198,940 198,934 198,902 198,991 -0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 15.29% 11.02% 9.86% 8.99% 8.04% 7.38% 2.91% -
ROE 6.54% 15.39% 9.48% 4.01% 2.15% 7.17% 3.64% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 200.64 683.59 488.52 309.52 149.39 560.28 419.91 -38.85%
EPS 23.16 53.86 33.36 18.31 7.13 23.87 12.20 53.25%
DPS 17.00 37.50 37.50 15.00 15.00 37.50 37.50 -40.95%
NAPS 3.54 3.50 3.52 4.57 3.32 3.33 3.35 3.74%
Adjusted Per Share Value based on latest NOSH - 198,944
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 200.30 682.43 487.66 309.04 149.15 559.29 419.36 -38.86%
EPS 23.12 53.77 33.30 18.28 7.12 23.83 12.18 53.24%
DPS 16.97 37.44 37.43 14.98 14.98 37.43 37.45 -40.97%
NAPS 3.5339 3.494 3.5138 4.5628 3.3147 3.3241 3.3456 3.71%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 10.00 10.00 10.10 9.95 10.60 11.80 12.50 -
P/RPS 4.98 1.46 2.07 3.21 7.10 2.11 2.98 40.77%
P/EPS 43.18 18.57 30.28 54.34 148.67 49.43 102.46 -43.75%
EY 2.32 5.39 3.30 1.84 0.67 2.02 0.98 77.53%
DY 1.70 3.75 3.71 1.51 1.42 3.18 3.00 -31.49%
P/NAPS 2.82 2.86 2.87 2.18 3.19 3.54 3.73 -16.99%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 31/10/06 16/08/06 16/05/06 23/02/06 21/11/05 16/08/05 11/05/05 -
Price 9.90 9.95 10.60 10.30 9.65 11.60 12.50 -
P/RPS 4.93 1.46 2.17 3.33 6.46 2.07 2.98 39.83%
P/EPS 42.75 18.47 31.77 56.25 135.34 48.60 102.46 -44.13%
EY 2.34 5.41 3.15 1.78 0.74 2.06 0.98 78.55%
DY 1.72 3.77 3.54 1.46 1.55 3.23 3.00 -30.96%
P/NAPS 2.80 2.84 3.01 2.25 2.91 3.48 3.73 -17.38%

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