[MPI] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -38.86%
YoY- -20.72%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 388,082 355,914 318,591 297,178 278,824 263,209 257,250 31.63%
PBT 59,465 47,240 35,945 22,731 2,939 12,143 8,593 264.43%
Tax -5,363 -6,831 -4,484 1,167 34,680 -7,589 -6,762 -14.35%
NP 54,102 40,409 31,461 23,898 37,619 4,554 1,831 861.70%
-
NP to SH 40,781 29,928 22,242 14,184 23,201 4,554 1,831 696.12%
-
Tax Rate 9.02% 14.46% 12.47% -5.13% -1,179.99% 62.50% 78.69% -
Total Cost 333,980 315,505 287,130 273,280 241,205 258,655 255,419 19.63%
-
Net Worth 696,260 699,977 909,176 660,461 644,693 666,196 660,752 3.56%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 44,742 - 29,840 - 44,744 - -
Div Payout % - 149.50% - 210.38% - 982.53% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 696,260 699,977 909,176 660,461 644,693 666,196 660,752 3.56%
NOSH 198,931 198,857 198,944 198,934 198,979 198,864 199,021 -0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 13.94% 11.35% 9.88% 8.04% 13.49% 1.73% 0.71% -
ROE 5.86% 4.28% 2.45% 2.15% 3.60% 0.68% 0.28% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 195.08 178.98 160.14 149.39 140.13 132.36 129.26 31.67%
EPS 20.50 15.05 11.18 7.13 11.66 2.29 0.92 696.36%
DPS 0.00 22.50 0.00 15.00 0.00 22.50 0.00 -
NAPS 3.50 3.52 4.57 3.32 3.24 3.35 3.32 3.59%
Adjusted Per Share Value based on latest NOSH - 198,934
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 194.77 178.62 159.89 149.15 139.93 132.10 129.11 31.63%
EPS 20.47 15.02 11.16 7.12 11.64 2.29 0.92 695.58%
DPS 0.00 22.46 0.00 14.98 0.00 22.46 0.00 -
NAPS 3.4944 3.513 4.5629 3.3147 3.2356 3.3435 3.3162 3.56%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 10.00 10.10 9.95 10.60 11.80 12.50 15.00 -
P/RPS 5.13 5.64 6.21 7.10 8.42 9.44 11.60 -42.04%
P/EPS 48.78 67.11 89.00 148.67 101.20 545.85 1,630.43 -90.42%
EY 2.05 1.49 1.12 0.67 0.99 0.18 0.06 959.76%
DY 0.00 2.23 0.00 1.42 0.00 1.80 0.00 -
P/NAPS 2.86 2.87 2.18 3.19 3.64 3.73 4.52 -26.35%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 16/05/06 23/02/06 21/11/05 16/08/05 11/05/05 28/02/05 -
Price 9.95 10.60 10.30 9.65 11.60 12.50 14.40 -
P/RPS 5.10 5.92 6.43 6.46 8.28 9.44 11.14 -40.68%
P/EPS 48.54 70.43 92.13 135.34 99.49 545.85 1,565.22 -90.19%
EY 2.06 1.42 1.09 0.74 1.01 0.18 0.06 963.22%
DY 0.00 2.12 0.00 1.55 0.00 1.80 0.00 -
P/NAPS 2.84 3.01 2.25 2.91 3.58 3.73 4.34 -24.68%

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