[MPI] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
16-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 82.16%
YoY- 173.32%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 775,208 399,098 1,359,765 971,683 615,769 297,178 1,114,402 -21.43%
PBT 115,752 64,195 165,381 105,916 58,676 22,731 53,363 67.33%
Tax -9,751 -3,174 -15,511 -10,148 -3,317 1,167 28,899 -
NP 106,001 61,021 149,870 95,768 55,359 23,898 82,262 18.36%
-
NP to SH 83,404 46,068 107,135 66,354 36,426 14,184 47,478 45.44%
-
Tax Rate 8.42% 4.94% 9.38% 9.58% 5.65% -5.13% -54.16% -
Total Cost 669,207 338,077 1,209,895 875,915 560,410 273,280 1,032,140 -25.02%
-
Net Worth 708,128 704,148 696,198 700,138 909,158 660,461 662,344 4.54%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 33,815 33,815 74,592 74,588 29,841 29,840 74,588 -40.90%
Div Payout % 40.54% 73.40% 69.62% 112.41% 81.92% 210.38% 157.10% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 708,128 704,148 696,198 700,138 909,158 660,461 662,344 4.54%
NOSH 198,912 198,911 198,913 198,902 198,940 198,934 198,902 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.67% 15.29% 11.02% 9.86% 8.99% 8.04% 7.38% -
ROE 11.78% 6.54% 15.39% 9.48% 4.01% 2.15% 7.17% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 389.72 200.64 683.59 488.52 309.52 149.39 560.28 -21.44%
EPS 41.93 23.16 53.86 33.36 18.31 7.13 23.87 45.43%
DPS 17.00 17.00 37.50 37.50 15.00 15.00 37.50 -40.90%
NAPS 3.56 3.54 3.50 3.52 4.57 3.32 3.33 4.54%
Adjusted Per Share Value based on latest NOSH - 198,857
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 389.06 200.30 682.43 487.66 309.04 149.15 559.29 -21.43%
EPS 41.86 23.12 53.77 33.30 18.28 7.12 23.83 45.43%
DPS 16.97 16.97 37.44 37.43 14.98 14.98 37.43 -40.89%
NAPS 3.5539 3.5339 3.494 3.5138 4.5628 3.3147 3.3241 4.54%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 10.60 10.00 10.00 10.10 9.95 10.60 11.80 -
P/RPS 2.72 4.98 1.46 2.07 3.21 7.10 2.11 18.39%
P/EPS 25.28 43.18 18.57 30.28 54.34 148.67 49.43 -35.96%
EY 3.96 2.32 5.39 3.30 1.84 0.67 2.02 56.44%
DY 1.60 1.70 3.75 3.71 1.51 1.42 3.18 -36.66%
P/NAPS 2.98 2.82 2.86 2.87 2.18 3.19 3.54 -10.81%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 31/10/06 16/08/06 16/05/06 23/02/06 21/11/05 16/08/05 -
Price 10.30 9.90 9.95 10.60 10.30 9.65 11.60 -
P/RPS 2.64 4.93 1.46 2.17 3.33 6.46 2.07 17.55%
P/EPS 24.56 42.75 18.47 31.77 56.25 135.34 48.60 -36.47%
EY 4.07 2.34 5.41 3.15 1.78 0.74 2.06 57.25%
DY 1.65 1.72 3.77 3.54 1.46 1.55 3.23 -36.01%
P/NAPS 2.89 2.80 2.84 3.01 2.25 2.91 3.48 -11.61%

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