[MPI] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 87.55%
YoY- 31.79%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 394,106 366,237 363,278 423,868 385,743 366,365 343,756 9.51%
PBT 37,030 32,145 15,895 67,460 40,979 41,671 32,214 9.70%
Tax -3,337 4,212 -3,617 -4,257 -5,518 -5,139 -7,780 -43.03%
NP 33,693 36,357 12,278 63,203 35,461 36,532 24,434 23.81%
-
NP to SH 27,798 27,690 9,045 49,205 26,236 28,162 20,158 23.81%
-
Tax Rate 9.01% -13.10% 22.76% 6.31% 13.47% 12.33% 24.15% -
Total Cost 360,413 329,880 351,000 360,665 350,282 329,833 319,322 8.38%
-
Net Worth 803,139 765,810 779,741 771,690 740,689 713,307 730,304 6.52%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 19,493 - 46,784 - 25,339 - 45,768 -43.30%
Div Payout % 70.13% - 517.24% - 96.58% - 227.05% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 803,139 765,810 779,741 771,690 740,689 713,307 730,304 6.52%
NOSH 194,936 194,862 194,935 194,871 194,918 194,892 198,993 -1.36%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.55% 9.93% 3.38% 14.91% 9.19% 9.97% 7.11% -
ROE 3.46% 3.62% 1.16% 6.38% 3.54% 3.95% 2.76% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 202.17 187.95 186.36 217.51 197.90 187.98 172.75 11.02%
EPS 14.26 14.21 4.64 25.25 13.46 14.45 10.13 25.52%
DPS 10.00 0.00 24.00 0.00 13.00 0.00 23.00 -42.52%
NAPS 4.12 3.93 4.00 3.96 3.80 3.66 3.67 7.99%
Adjusted Per Share Value based on latest NOSH - 194,871
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 187.77 174.49 173.09 201.95 183.79 174.56 163.78 9.51%
EPS 13.24 13.19 4.31 23.44 12.50 13.42 9.60 23.82%
DPS 9.29 0.00 22.29 0.00 12.07 0.00 21.81 -43.30%
NAPS 3.8266 3.6487 3.7151 3.6767 3.529 3.3986 3.4796 6.52%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 6.90 7.00 8.75 9.30 9.20 9.90 10.30 -
P/RPS 3.41 3.72 4.70 4.28 4.65 5.27 5.96 -31.01%
P/EPS 48.39 49.26 188.58 36.83 68.35 68.51 101.68 -38.96%
EY 2.07 2.03 0.53 2.72 1.46 1.46 0.98 64.40%
DY 1.45 0.00 2.74 0.00 1.41 0.00 2.23 -24.88%
P/NAPS 1.67 1.78 2.19 2.35 2.42 2.70 2.81 -29.24%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 21/08/08 22/05/08 26/02/08 27/11/07 24/08/07 23/05/07 -
Price 6.25 6.95 8.70 8.70 8.95 9.30 10.00 -
P/RPS 3.09 3.70 4.67 4.00 4.52 4.95 5.79 -34.13%
P/EPS 43.83 48.91 187.50 34.46 66.49 64.36 98.72 -41.71%
EY 2.28 2.04 0.53 2.90 1.50 1.55 1.01 71.82%
DY 1.60 0.00 2.76 0.00 1.45 0.00 2.30 -21.43%
P/NAPS 1.52 1.77 2.18 2.20 2.36 2.54 2.72 -32.08%

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