[MPI] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 81.05%
YoY- 128.97%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 385,743 1,485,329 1,118,964 775,208 399,098 1,359,765 971,683 -45.95%
PBT 40,979 189,637 147,966 115,752 64,195 165,381 105,916 -46.87%
Tax -5,518 -22,670 -17,531 -9,751 -3,174 -15,511 -10,148 -33.35%
NP 35,461 166,967 130,435 106,001 61,021 149,870 95,768 -48.40%
-
NP to SH 26,236 131,725 103,562 83,404 46,068 107,135 66,354 -46.09%
-
Tax Rate 13.47% 11.95% 11.85% 8.42% 4.94% 9.38% 9.58% -
Total Cost 350,282 1,318,362 988,529 669,207 338,077 1,209,895 875,915 -45.69%
-
Net Worth 740,689 713,396 729,926 708,128 704,148 696,198 700,138 3.82%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 25,339 77,966 79,555 33,815 33,815 74,592 74,588 -51.28%
Div Payout % 96.58% 59.19% 76.82% 40.54% 73.40% 69.62% 112.41% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 740,689 713,396 729,926 708,128 704,148 696,198 700,138 3.82%
NOSH 194,918 194,917 198,889 198,912 198,911 198,913 198,902 -1.33%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.19% 11.24% 11.66% 13.67% 15.29% 11.02% 9.86% -
ROE 3.54% 18.46% 14.19% 11.78% 6.54% 15.39% 9.48% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 197.90 762.03 562.60 389.72 200.64 683.59 488.52 -45.22%
EPS 13.46 67.58 52.07 41.93 23.16 53.86 33.36 -45.36%
DPS 13.00 40.00 40.00 17.00 17.00 37.50 37.50 -50.61%
NAPS 3.80 3.66 3.67 3.56 3.54 3.50 3.52 5.23%
Adjusted Per Share Value based on latest NOSH - 198,913
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 183.79 707.69 533.13 369.35 190.15 647.87 462.96 -45.95%
EPS 12.50 62.76 49.34 39.74 21.95 51.04 31.61 -46.09%
DPS 12.07 37.15 37.90 16.11 16.11 35.54 35.54 -51.29%
NAPS 3.529 3.399 3.4778 3.3739 3.3549 3.3171 3.3358 3.82%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 9.20 9.90 10.30 10.60 10.00 10.00 10.10 -
P/RPS 4.65 1.30 1.83 2.72 4.98 1.46 2.07 71.43%
P/EPS 68.35 14.65 19.78 25.28 43.18 18.57 30.28 71.99%
EY 1.46 6.83 5.06 3.96 2.32 5.39 3.30 -41.90%
DY 1.41 4.04 3.88 1.60 1.70 3.75 3.71 -47.50%
P/NAPS 2.42 2.70 2.81 2.98 2.82 2.86 2.87 -10.73%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 24/08/07 23/05/07 28/02/07 31/10/06 16/08/06 16/05/06 -
Price 8.95 9.30 10.00 10.30 9.90 9.95 10.60 -
P/RPS 4.52 1.22 1.78 2.64 4.93 1.46 2.17 63.02%
P/EPS 66.49 13.76 19.20 24.56 42.75 18.47 31.77 63.54%
EY 1.50 7.27 5.21 4.07 2.34 5.41 3.15 -38.99%
DY 1.45 4.30 4.00 1.65 1.72 3.77 3.54 -44.81%
P/NAPS 2.36 2.54 2.72 2.89 2.80 2.84 3.01 -14.95%

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