[MPI] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -46.01%
YoY- -32.65%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 423,868 385,743 366,365 343,756 376,110 399,098 388,082 6.03%
PBT 67,460 40,979 41,671 32,214 51,557 64,195 59,465 8.74%
Tax -4,257 -5,518 -5,139 -7,780 -6,577 -3,174 -5,363 -14.23%
NP 63,203 35,461 36,532 24,434 44,980 61,021 54,102 10.89%
-
NP to SH 49,205 26,236 28,162 20,158 37,336 46,068 40,781 13.29%
-
Tax Rate 6.31% 13.47% 12.33% 24.15% 12.76% 4.94% 9.02% -
Total Cost 360,665 350,282 329,833 319,322 331,130 338,077 333,980 5.24%
-
Net Worth 771,690 740,689 713,307 730,304 708,130 704,148 696,260 7.07%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 25,339 - 45,768 - 33,815 - -
Div Payout % - 96.58% - 227.05% - 73.40% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 771,690 740,689 713,307 730,304 708,130 704,148 696,260 7.07%
NOSH 194,871 194,918 194,892 198,993 198,913 198,911 198,931 -1.36%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.91% 9.19% 9.97% 7.11% 11.96% 15.29% 13.94% -
ROE 6.38% 3.54% 3.95% 2.76% 5.27% 6.54% 5.86% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 217.51 197.90 187.98 172.75 189.08 200.64 195.08 7.50%
EPS 25.25 13.46 14.45 10.13 18.77 23.16 20.50 14.86%
DPS 0.00 13.00 0.00 23.00 0.00 17.00 0.00 -
NAPS 3.96 3.80 3.66 3.67 3.56 3.54 3.50 8.55%
Adjusted Per Share Value based on latest NOSH - 198,993
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 201.95 183.79 174.56 163.78 179.20 190.15 184.90 6.03%
EPS 23.44 12.50 13.42 9.60 17.79 21.95 19.43 13.28%
DPS 0.00 12.07 0.00 21.81 0.00 16.11 0.00 -
NAPS 3.6767 3.529 3.3986 3.4796 3.3739 3.3549 3.3174 7.07%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 9.30 9.20 9.90 10.30 10.60 10.00 10.00 -
P/RPS 4.28 4.65 5.27 5.96 5.61 4.98 5.13 -11.34%
P/EPS 36.83 68.35 68.51 101.68 56.47 43.18 48.78 -17.04%
EY 2.72 1.46 1.46 0.98 1.77 2.32 2.05 20.68%
DY 0.00 1.41 0.00 2.23 0.00 1.70 0.00 -
P/NAPS 2.35 2.42 2.70 2.81 2.98 2.82 2.86 -12.24%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 24/08/07 23/05/07 28/02/07 31/10/06 16/08/06 -
Price 8.70 8.95 9.30 10.00 10.30 9.90 9.95 -
P/RPS 4.00 4.52 4.95 5.79 5.45 4.93 5.10 -14.91%
P/EPS 34.46 66.49 64.36 98.72 54.87 42.75 48.54 -20.36%
EY 2.90 1.50 1.55 1.01 1.82 2.34 2.06 25.53%
DY 0.00 1.45 0.00 2.30 0.00 1.72 0.00 -
P/NAPS 2.20 2.36 2.54 2.72 2.89 2.80 2.84 -15.61%

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