[MPI] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 24.17%
YoY- 56.07%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 809,611 385,743 1,485,329 1,118,964 775,208 399,098 1,359,765 -29.15%
PBT 108,439 40,979 189,637 147,966 115,752 64,195 165,381 -24.46%
Tax -9,775 -5,518 -22,670 -17,531 -9,751 -3,174 -15,511 -26.43%
NP 98,664 35,461 166,967 130,435 106,001 61,021 149,870 -24.26%
-
NP to SH 75,441 26,236 131,725 103,562 83,404 46,068 107,135 -20.79%
-
Tax Rate 9.01% 13.47% 11.95% 11.85% 8.42% 4.94% 9.38% -
Total Cost 710,947 350,282 1,318,362 988,529 669,207 338,077 1,209,895 -29.77%
-
Net Worth 771,755 740,689 713,396 729,926 708,128 704,148 696,198 7.09%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 25,335 25,339 77,966 79,555 33,815 33,815 74,592 -51.22%
Div Payout % 33.58% 96.58% 59.19% 76.82% 40.54% 73.40% 69.62% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 771,755 740,689 713,396 729,926 708,128 704,148 696,198 7.09%
NOSH 194,887 194,918 194,917 198,889 198,912 198,911 198,913 -1.35%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.19% 9.19% 11.24% 11.66% 13.67% 15.29% 11.02% -
ROE 9.78% 3.54% 18.46% 14.19% 11.78% 6.54% 15.39% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 415.42 197.90 762.03 562.60 389.72 200.64 683.59 -28.18%
EPS 38.71 13.46 67.58 52.07 41.93 23.16 53.86 -19.71%
DPS 13.00 13.00 40.00 40.00 17.00 17.00 37.50 -50.55%
NAPS 3.96 3.80 3.66 3.67 3.56 3.54 3.50 8.55%
Adjusted Per Share Value based on latest NOSH - 198,993
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 385.74 183.79 707.69 533.13 369.35 190.15 647.87 -29.15%
EPS 35.94 12.50 62.76 49.34 39.74 21.95 51.04 -20.80%
DPS 12.07 12.07 37.15 37.90 16.11 16.11 35.54 -51.22%
NAPS 3.6771 3.529 3.399 3.4778 3.3739 3.3549 3.3171 7.09%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 9.30 9.20 9.90 10.30 10.60 10.00 10.00 -
P/RPS 2.24 4.65 1.30 1.83 2.72 4.98 1.46 32.92%
P/EPS 24.02 68.35 14.65 19.78 25.28 43.18 18.57 18.65%
EY 4.16 1.46 6.83 5.06 3.96 2.32 5.39 -15.82%
DY 1.40 1.41 4.04 3.88 1.60 1.70 3.75 -48.05%
P/NAPS 2.35 2.42 2.70 2.81 2.98 2.82 2.86 -12.24%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 24/08/07 23/05/07 28/02/07 31/10/06 16/08/06 -
Price 8.70 8.95 9.30 10.00 10.30 9.90 9.95 -
P/RPS 2.09 4.52 1.22 1.78 2.64 4.93 1.46 26.93%
P/EPS 22.47 66.49 13.76 19.20 24.56 42.75 18.47 13.92%
EY 4.45 1.50 7.27 5.21 4.07 2.34 5.41 -12.17%
DY 1.49 1.45 4.30 4.00 1.65 1.72 3.77 -46.05%
P/NAPS 2.20 2.36 2.54 2.72 2.89 2.80 2.84 -15.61%

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