[MPI] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -412.17%
YoY- -148.28%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 658,889 312,319 1,150,630 888,945 687,614 394,106 1,539,126 -43.11%
PBT 54,583 21,520 -61,734 -55,008 16,999 37,030 156,479 -50.35%
Tax -5,469 -2,452 -4,163 -6,163 -5,454 -3,337 -9,180 -29.13%
NP 49,114 19,068 -65,897 -61,171 11,545 33,693 147,299 -51.81%
-
NP to SH 43,490 17,774 -39,904 -40,788 13,066 27,798 112,176 -46.73%
-
Tax Rate 10.02% 11.39% - - 32.08% 9.01% 5.87% -
Total Cost 609,775 293,251 1,216,527 950,116 676,069 360,413 1,391,827 -42.22%
-
Net Worth 717,360 713,298 699,830 722,997 770,308 803,139 766,032 -4.27%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 19,493 19,489 38,987 38,975 19,501 19,493 72,120 -58.09%
Div Payout % 44.82% 109.65% 0.00% 0.00% 149.25% 70.13% 64.29% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 717,360 713,298 699,830 722,997 770,308 803,139 766,032 -4.27%
NOSH 194,935 194,890 194,938 194,878 195,014 194,936 194,919 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.45% 6.11% -5.73% -6.88% 1.68% 8.55% 9.57% -
ROE 6.06% 2.49% -5.70% -5.64% 1.70% 3.46% 14.64% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 338.00 160.25 590.25 456.15 352.60 202.17 789.62 -43.11%
EPS 22.31 9.12 -20.47 -20.93 6.70 14.26 57.55 -46.74%
DPS 10.00 10.00 20.00 20.00 10.00 10.00 37.00 -58.09%
NAPS 3.68 3.66 3.59 3.71 3.95 4.12 3.93 -4.27%
Adjusted Per Share Value based on latest NOSH - 194,911
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 330.68 156.75 577.47 446.14 345.10 197.79 772.45 -43.11%
EPS 21.83 8.92 -20.03 -20.47 6.56 13.95 56.30 -46.73%
DPS 9.78 9.78 19.57 19.56 9.79 9.78 36.20 -58.10%
NAPS 3.6003 3.5799 3.5123 3.6285 3.866 4.0308 3.8445 -4.26%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.35 5.68 5.00 4.46 5.80 6.90 7.00 -
P/RPS 1.58 3.54 0.85 0.98 1.64 3.41 0.89 46.46%
P/EPS 23.98 62.28 -24.43 -21.31 86.57 48.39 12.16 57.06%
EY 4.17 1.61 -4.09 -4.69 1.16 2.07 8.22 -36.31%
DY 1.87 1.76 4.00 4.48 1.72 1.45 5.29 -49.91%
P/NAPS 1.45 1.55 1.39 1.20 1.47 1.67 1.78 -12.74%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 26/01/10 17/11/09 19/08/09 18/05/09 24/02/09 18/11/08 21/08/08 -
Price 6.26 5.60 5.75 5.00 5.55 6.25 6.95 -
P/RPS 1.85 3.49 0.97 1.10 1.57 3.09 0.88 63.88%
P/EPS 28.06 61.40 -28.09 -23.89 82.84 43.83 12.08 75.12%
EY 3.56 1.63 -3.56 -4.19 1.21 2.28 8.28 -42.94%
DY 1.60 1.79 3.48 4.00 1.80 1.60 5.32 -55.01%
P/NAPS 1.70 1.53 1.60 1.35 1.41 1.52 1.77 -2.64%

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