[MPI] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 12.96%
YoY- 224.79%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 366,365 343,756 376,110 399,098 388,082 355,914 318,591 9.79%
PBT 41,671 32,214 51,557 64,195 59,465 47,240 35,945 10.38%
Tax -5,139 -7,780 -6,577 -3,174 -5,363 -6,831 -4,484 9.54%
NP 36,532 24,434 44,980 61,021 54,102 40,409 31,461 10.50%
-
NP to SH 28,162 20,158 37,336 46,068 40,781 29,928 22,242 17.08%
-
Tax Rate 12.33% 24.15% 12.76% 4.94% 9.02% 14.46% 12.47% -
Total Cost 329,833 319,322 331,130 338,077 333,980 315,505 287,130 9.71%
-
Net Worth 713,307 730,304 708,130 704,148 696,260 699,977 909,176 -14.97%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 45,768 - 33,815 - 44,742 - -
Div Payout % - 227.05% - 73.40% - 149.50% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 713,307 730,304 708,130 704,148 696,260 699,977 909,176 -14.97%
NOSH 194,892 198,993 198,913 198,911 198,931 198,857 198,944 -1.36%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.97% 7.11% 11.96% 15.29% 13.94% 11.35% 9.88% -
ROE 3.95% 2.76% 5.27% 6.54% 5.86% 4.28% 2.45% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 187.98 172.75 189.08 200.64 195.08 178.98 160.14 11.31%
EPS 14.45 10.13 18.77 23.16 20.50 15.05 11.18 18.71%
DPS 0.00 23.00 0.00 17.00 0.00 22.50 0.00 -
NAPS 3.66 3.67 3.56 3.54 3.50 3.52 4.57 -13.79%
Adjusted Per Share Value based on latest NOSH - 198,911
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 174.56 163.78 179.20 190.15 184.90 169.58 151.79 9.79%
EPS 13.42 9.60 17.79 21.95 19.43 14.26 10.60 17.08%
DPS 0.00 21.81 0.00 16.11 0.00 21.32 0.00 -
NAPS 3.3986 3.4796 3.3739 3.3549 3.3174 3.3351 4.3318 -14.97%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 9.90 10.30 10.60 10.00 10.00 10.10 9.95 -
P/RPS 5.27 5.96 5.61 4.98 5.13 5.64 6.21 -10.39%
P/EPS 68.51 101.68 56.47 43.18 48.78 67.11 89.00 -16.04%
EY 1.46 0.98 1.77 2.32 2.05 1.49 1.12 19.38%
DY 0.00 2.23 0.00 1.70 0.00 2.23 0.00 -
P/NAPS 2.70 2.81 2.98 2.82 2.86 2.87 2.18 15.37%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 23/05/07 28/02/07 31/10/06 16/08/06 16/05/06 23/02/06 -
Price 9.30 10.00 10.30 9.90 9.95 10.60 10.30 -
P/RPS 4.95 5.79 5.45 4.93 5.10 5.92 6.43 -16.04%
P/EPS 64.36 98.72 54.87 42.75 48.54 70.43 92.13 -21.32%
EY 1.55 1.01 1.82 2.34 2.06 1.42 1.09 26.53%
DY 0.00 2.30 0.00 1.72 0.00 2.12 0.00 -
P/NAPS 2.54 2.72 2.89 2.80 2.84 3.01 2.25 8.44%

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