[MPI] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 187.55%
YoY- -9.55%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 394,106 1,539,126 1,172,889 809,611 385,743 1,485,329 1,118,964 -50.03%
PBT 37,030 156,479 124,334 108,439 40,979 189,637 147,966 -60.18%
Tax -3,337 -9,180 -13,392 -9,775 -5,518 -22,670 -17,531 -66.80%
NP 33,693 147,299 110,942 98,664 35,461 166,967 130,435 -59.33%
-
NP to SH 27,798 112,176 84,486 75,441 26,236 131,725 103,562 -58.28%
-
Tax Rate 9.01% 5.87% 10.77% 9.01% 13.47% 11.95% 11.85% -
Total Cost 360,413 1,391,827 1,061,947 710,947 350,282 1,318,362 988,529 -48.87%
-
Net Worth 803,139 766,032 779,570 771,755 740,689 713,396 729,926 6.56%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 19,493 72,120 72,110 25,335 25,339 77,966 79,555 -60.74%
Div Payout % 70.13% 64.29% 85.35% 33.58% 96.58% 59.19% 76.82% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 803,139 766,032 779,570 771,755 740,689 713,396 729,926 6.56%
NOSH 194,936 194,919 194,892 194,887 194,918 194,917 198,889 -1.32%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.55% 9.57% 9.46% 12.19% 9.19% 11.24% 11.66% -
ROE 3.46% 14.64% 10.84% 9.78% 3.54% 18.46% 14.19% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 202.17 789.62 601.81 415.42 197.90 762.03 562.60 -49.36%
EPS 14.26 57.55 43.35 38.71 13.46 67.58 52.07 -57.72%
DPS 10.00 37.00 37.00 13.00 13.00 40.00 40.00 -60.21%
NAPS 4.12 3.93 4.00 3.96 3.80 3.66 3.67 7.99%
Adjusted Per Share Value based on latest NOSH - 194,871
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 187.77 733.32 558.83 385.74 183.79 707.69 533.13 -50.03%
EPS 13.24 53.45 40.25 35.94 12.50 62.76 49.34 -58.29%
DPS 9.29 34.36 34.36 12.07 12.07 37.15 37.90 -60.73%
NAPS 3.8266 3.6498 3.7143 3.6771 3.529 3.399 3.4778 6.56%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 6.90 7.00 8.75 9.30 9.20 9.90 10.30 -
P/RPS 3.41 0.89 1.45 2.24 4.65 1.30 1.83 51.25%
P/EPS 48.39 12.16 20.18 24.02 68.35 14.65 19.78 81.26%
EY 2.07 8.22 4.95 4.16 1.46 6.83 5.06 -44.80%
DY 1.45 5.29 4.23 1.40 1.41 4.04 3.88 -48.02%
P/NAPS 1.67 1.78 2.19 2.35 2.42 2.70 2.81 -29.24%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 21/08/08 22/05/08 26/02/08 27/11/07 24/08/07 23/05/07 -
Price 6.25 6.95 8.70 8.70 8.95 9.30 10.00 -
P/RPS 3.09 0.88 1.45 2.09 4.52 1.22 1.78 44.29%
P/EPS 43.83 12.08 20.07 22.47 66.49 13.76 19.20 73.11%
EY 2.28 8.28 4.98 4.45 1.50 7.27 5.21 -42.27%
DY 1.60 5.32 4.25 1.49 1.45 4.30 4.00 -45.62%
P/NAPS 1.52 1.77 2.18 2.20 2.36 2.54 2.72 -32.08%

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