[MPI] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 44.68%
YoY- 274.56%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 370,450 373,627 353,686 346,570 312,319 261,685 201,331 50.10%
PBT 34,790 -7,494 37,895 33,063 21,520 -6,726 -72,007 -
Tax -3,632 50,131 -3,760 -3,017 -2,452 2,000 -709 196.87%
NP 31,158 42,637 34,135 30,046 19,068 -4,726 -72,716 -
-
NP to SH 25,836 34,780 27,137 25,716 17,774 884 -53,854 -
-
Tax Rate 10.44% - 9.92% 9.13% 11.39% - - -
Total Cost 339,292 330,990 319,551 316,524 293,251 266,411 274,047 15.28%
-
Net Worth 755,985 740,414 733,010 717,474 713,298 705,235 723,121 3.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 19,484 - 29,242 - 19,489 - 19,491 -0.02%
Div Payout % 75.41% - 107.76% - 109.65% - 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 755,985 740,414 733,010 717,474 713,298 705,235 723,121 3.00%
NOSH 194,841 194,845 194,949 194,965 194,890 196,444 194,911 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.41% 11.41% 9.65% 8.67% 6.11% -1.81% -36.12% -
ROE 3.42% 4.70% 3.70% 3.58% 2.49% 0.13% -7.45% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 190.13 191.76 181.42 177.76 160.25 133.21 103.29 50.14%
EPS 13.26 17.85 13.92 13.19 9.12 0.45 -27.63 -
DPS 10.00 0.00 15.00 0.00 10.00 0.00 10.00 0.00%
NAPS 3.88 3.80 3.76 3.68 3.66 3.59 3.71 3.02%
Adjusted Per Share Value based on latest NOSH - 194,965
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 185.92 187.51 177.51 173.93 156.75 131.33 101.04 50.10%
EPS 12.97 17.46 13.62 12.91 8.92 0.44 -27.03 -
DPS 9.78 0.00 14.68 0.00 9.78 0.00 9.78 0.00%
NAPS 3.7941 3.716 3.6788 3.6008 3.5799 3.5394 3.6292 3.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.85 6.18 6.56 5.35 5.68 5.00 4.46 -
P/RPS 3.08 3.22 3.62 3.01 3.54 3.75 4.32 -20.17%
P/EPS 44.12 34.62 47.13 40.56 62.28 1,111.11 -16.14 -
EY 2.27 2.89 2.12 2.47 1.61 0.09 -6.20 -
DY 1.71 0.00 2.29 0.00 1.76 0.00 2.24 -16.45%
P/NAPS 1.51 1.63 1.74 1.45 1.55 1.39 1.20 16.53%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 23/08/10 25/05/10 26/01/10 17/11/09 19/08/09 18/05/09 -
Price 5.75 5.98 6.00 6.26 5.60 5.75 5.00 -
P/RPS 3.02 3.12 3.31 3.52 3.49 4.32 4.84 -26.95%
P/EPS 43.36 33.50 43.10 47.46 61.40 1,277.78 -18.10 -
EY 2.31 2.98 2.32 2.11 1.63 0.08 -5.53 -
DY 1.74 0.00 2.50 0.00 1.79 0.00 2.00 -8.85%
P/NAPS 1.48 1.57 1.60 1.70 1.53 1.60 1.35 6.31%

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