[MPI] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
26-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 9.88%
YoY- -20.46%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 594,839 315,613 1,415,247 1,072,864 738,048 370,450 1,386,202 -43.02%
PBT -26,340 -9,935 83,658 78,135 69,634 34,790 84,984 -
Tax -2,713 -1,593 -8,660 -7,703 -6,480 -3,632 40,902 -
NP -29,053 -11,528 74,998 70,432 63,154 31,158 125,886 -
-
NP to SH -25,835 -9,625 58,768 56,180 51,127 25,836 105,407 -
-
Tax Rate - - 10.35% 9.86% 9.31% 10.44% -48.13% -
Total Cost 623,892 327,141 1,340,249 1,002,432 674,894 339,292 1,260,316 -37.34%
-
Net Worth 730,667 753,345 748,908 764,855 761,755 755,985 740,655 -0.89%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,690 9,683 38,803 38,825 19,432 19,484 48,727 -65.82%
Div Payout % 0.00% 0.00% 66.03% 69.11% 38.01% 75.41% 46.23% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 730,667 753,345 748,908 764,855 761,755 755,985 740,655 -0.89%
NOSH 193,810 193,661 194,017 194,125 194,325 194,841 194,909 -0.37%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -4.88% -3.65% 5.30% 6.56% 8.56% 8.41% 9.08% -
ROE -3.54% -1.28% 7.85% 7.35% 6.71% 3.42% 14.23% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 306.92 162.97 729.44 552.66 379.80 190.13 711.20 -42.80%
EPS -13.33 -4.97 30.29 28.94 26.31 13.26 54.08 -
DPS 5.00 5.00 20.00 20.00 10.00 10.00 25.00 -65.70%
NAPS 3.77 3.89 3.86 3.94 3.92 3.88 3.80 -0.52%
Adjusted Per Share Value based on latest NOSH - 193,601
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 298.54 158.40 710.28 538.44 370.41 185.92 695.70 -43.01%
EPS -12.97 -4.83 29.49 28.20 25.66 12.97 52.90 -
DPS 4.86 4.86 19.47 19.49 9.75 9.78 24.46 -65.84%
NAPS 3.667 3.7809 3.7586 3.8386 3.8231 3.7941 3.7172 -0.89%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.77 3.01 4.50 5.41 5.69 5.85 6.18 -
P/RPS 0.90 1.85 0.62 0.98 1.50 3.08 0.87 2.27%
P/EPS -20.78 -60.56 14.86 18.69 21.63 44.12 11.43 -
EY -4.81 -1.65 6.73 5.35 4.62 2.27 8.75 -
DY 1.81 1.66 4.44 3.70 1.76 1.71 4.05 -41.45%
P/NAPS 0.73 0.77 1.17 1.37 1.45 1.51 1.63 -41.37%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/01/12 08/11/11 16/08/11 26/04/11 25/01/11 16/11/10 23/08/10 -
Price 3.68 3.21 3.77 5.40 5.51 5.75 5.98 -
P/RPS 1.20 1.97 0.52 0.98 1.45 3.02 0.84 26.76%
P/EPS -27.61 -64.59 12.45 18.66 20.94 43.36 11.06 -
EY -3.62 -1.55 8.03 5.36 4.77 2.31 9.04 -
DY 1.36 1.56 5.31 3.70 1.81 1.74 4.18 -52.59%
P/NAPS 0.98 0.83 0.98 1.37 1.41 1.48 1.57 -26.89%

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