[MPI] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -6.84%
YoY- -43.05%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 366,237 363,278 423,868 385,743 366,365 343,756 376,110 -1.75%
PBT 32,145 15,895 67,460 40,979 41,671 32,214 51,557 -27.03%
Tax 4,212 -3,617 -4,257 -5,518 -5,139 -7,780 -6,577 -
NP 36,357 12,278 63,203 35,461 36,532 24,434 44,980 -13.23%
-
NP to SH 27,690 9,045 49,205 26,236 28,162 20,158 37,336 -18.08%
-
Tax Rate -13.10% 22.76% 6.31% 13.47% 12.33% 24.15% 12.76% -
Total Cost 329,880 351,000 360,665 350,282 329,833 319,322 331,130 -0.25%
-
Net Worth 765,810 779,741 771,690 740,689 713,307 730,304 708,130 5.36%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 46,784 - 25,339 - 45,768 - -
Div Payout % - 517.24% - 96.58% - 227.05% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 765,810 779,741 771,690 740,689 713,307 730,304 708,130 5.36%
NOSH 194,862 194,935 194,871 194,918 194,892 198,993 198,913 -1.36%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.93% 3.38% 14.91% 9.19% 9.97% 7.11% 11.96% -
ROE 3.62% 1.16% 6.38% 3.54% 3.95% 2.76% 5.27% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 187.95 186.36 217.51 197.90 187.98 172.75 189.08 -0.39%
EPS 14.21 4.64 25.25 13.46 14.45 10.13 18.77 -16.94%
DPS 0.00 24.00 0.00 13.00 0.00 23.00 0.00 -
NAPS 3.93 4.00 3.96 3.80 3.66 3.67 3.56 6.82%
Adjusted Per Share Value based on latest NOSH - 194,918
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 183.81 182.32 212.73 193.59 183.87 172.52 188.76 -1.75%
EPS 13.90 4.54 24.69 13.17 14.13 10.12 18.74 -18.07%
DPS 0.00 23.48 0.00 12.72 0.00 22.97 0.00 -
NAPS 3.8434 3.9133 3.8729 3.7173 3.5799 3.6652 3.5539 5.36%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 7.00 8.75 9.30 9.20 9.90 10.30 10.60 -
P/RPS 3.72 4.70 4.28 4.65 5.27 5.96 5.61 -23.97%
P/EPS 49.26 188.58 36.83 68.35 68.51 101.68 56.47 -8.71%
EY 2.03 0.53 2.72 1.46 1.46 0.98 1.77 9.57%
DY 0.00 2.74 0.00 1.41 0.00 2.23 0.00 -
P/NAPS 1.78 2.19 2.35 2.42 2.70 2.81 2.98 -29.09%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 26/02/08 27/11/07 24/08/07 23/05/07 28/02/07 -
Price 6.95 8.70 8.70 8.95 9.30 10.00 10.30 -
P/RPS 3.70 4.67 4.00 4.52 4.95 5.79 5.45 -22.77%
P/EPS 48.91 187.50 34.46 66.49 64.36 98.72 54.87 -7.38%
EY 2.04 0.53 2.90 1.50 1.55 1.01 1.82 7.91%
DY 0.00 2.76 0.00 1.45 0.00 2.30 0.00 -
P/NAPS 1.77 2.18 2.20 2.36 2.54 2.72 2.89 -27.90%

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