[MPI] QoQ Quarter Result on 31-Dec-2005 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 56.81%
YoY- 1114.75%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 399,098 388,082 355,914 318,591 297,178 278,824 263,209 31.94%
PBT 64,195 59,465 47,240 35,945 22,731 2,939 12,143 203.16%
Tax -3,174 -5,363 -6,831 -4,484 1,167 34,680 -7,589 -44.04%
NP 61,021 54,102 40,409 31,461 23,898 37,619 4,554 463.25%
-
NP to SH 46,068 40,781 29,928 22,242 14,184 23,201 4,554 367.08%
-
Tax Rate 4.94% 9.02% 14.46% 12.47% -5.13% -1,179.99% 62.50% -
Total Cost 338,077 333,980 315,505 287,130 273,280 241,205 258,655 19.52%
-
Net Worth 704,148 696,260 699,977 909,176 660,461 644,693 666,196 3.75%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 33,815 - 44,742 - 29,840 - 44,744 -17.01%
Div Payout % 73.40% - 149.50% - 210.38% - 982.53% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 704,148 696,260 699,977 909,176 660,461 644,693 666,196 3.75%
NOSH 198,911 198,931 198,857 198,944 198,934 198,979 198,864 0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 15.29% 13.94% 11.35% 9.88% 8.04% 13.49% 1.73% -
ROE 6.54% 5.86% 4.28% 2.45% 2.15% 3.60% 0.68% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 200.64 195.08 178.98 160.14 149.39 140.13 132.36 31.92%
EPS 23.16 20.50 15.05 11.18 7.13 11.66 2.29 367.00%
DPS 17.00 0.00 22.50 0.00 15.00 0.00 22.50 -17.03%
NAPS 3.54 3.50 3.52 4.57 3.32 3.24 3.35 3.74%
Adjusted Per Share Value based on latest NOSH - 198,944
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 200.30 194.77 178.62 159.89 149.15 139.93 132.10 31.94%
EPS 23.12 20.47 15.02 11.16 7.12 11.64 2.29 366.47%
DPS 16.97 0.00 22.46 0.00 14.98 0.00 22.46 -17.02%
NAPS 3.5339 3.4944 3.513 4.5629 3.3147 3.2356 3.3435 3.75%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 10.00 10.00 10.10 9.95 10.60 11.80 12.50 -
P/RPS 4.98 5.13 5.64 6.21 7.10 8.42 9.44 -34.68%
P/EPS 43.18 48.78 67.11 89.00 148.67 101.20 545.85 -81.54%
EY 2.32 2.05 1.49 1.12 0.67 0.99 0.18 448.86%
DY 1.70 0.00 2.23 0.00 1.42 0.00 1.80 -3.73%
P/NAPS 2.82 2.86 2.87 2.18 3.19 3.64 3.73 -16.99%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 31/10/06 16/08/06 16/05/06 23/02/06 21/11/05 16/08/05 11/05/05 -
Price 9.90 9.95 10.60 10.30 9.65 11.60 12.50 -
P/RPS 4.93 5.10 5.92 6.43 6.46 8.28 9.44 -35.12%
P/EPS 42.75 48.54 70.43 92.13 135.34 99.49 545.85 -81.66%
EY 2.34 2.06 1.42 1.09 0.74 1.01 0.18 452.01%
DY 1.72 0.00 2.12 0.00 1.55 0.00 1.80 -2.98%
P/NAPS 2.80 2.84 3.01 2.25 2.91 3.58 3.73 -17.38%

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