[MPI] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -204.66%
YoY- -135.57%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,274,260 1,121,905 1,068,843 1,150,630 1,255,182 1,417,129 1,547,489 -12.15%
PBT 85,752 -24,150 -77,244 -61,734 -22,863 65,039 152,530 -31.90%
Tax -7,229 -4,178 -3,278 -4,163 -1,951 -4,859 -6,999 2.18%
NP 78,523 -28,328 -80,522 -65,897 -24,814 60,180 145,531 -33.74%
-
NP to SH 71,511 -9,480 -49,928 -39,904 -13,098 49,801 113,738 -26.62%
-
Tax Rate 8.43% - - - - 7.47% 4.59% -
Total Cost 1,195,737 1,150,233 1,149,365 1,216,527 1,279,996 1,356,949 1,401,958 -10.07%
-
Net Worth 733,010 717,474 713,298 705,235 723,121 769,727 803,139 -5.91%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 48,731 38,980 38,980 38,984 38,984 66,278 66,278 -18.55%
Div Payout % 68.15% 0.00% 0.00% 0.00% 0.00% 133.09% 58.27% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 733,010 717,474 713,298 705,235 723,121 769,727 803,139 -5.91%
NOSH 194,949 194,965 194,890 196,444 194,911 194,867 194,936 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.16% -2.52% -7.53% -5.73% -1.98% 4.25% 9.40% -
ROE 9.76% -1.32% -7.00% -5.66% -1.81% 6.47% 14.16% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 653.64 575.44 548.43 585.73 643.98 727.23 793.84 -12.16%
EPS 36.68 -4.86 -25.62 -20.31 -6.72 25.56 58.35 -26.63%
DPS 25.00 20.00 20.00 20.00 20.00 34.00 34.00 -18.54%
NAPS 3.76 3.68 3.66 3.59 3.71 3.95 4.12 -5.91%
Adjusted Per Share Value based on latest NOSH - 196,444
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 607.13 534.54 509.25 548.22 598.04 675.20 737.31 -12.15%
EPS 34.07 -4.52 -23.79 -19.01 -6.24 23.73 54.19 -26.63%
DPS 23.22 18.57 18.57 18.57 18.57 31.58 31.58 -18.55%
NAPS 3.4925 3.4184 3.3985 3.3601 3.4453 3.6674 3.8266 -5.91%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 6.56 5.35 5.68 5.00 4.46 5.80 6.90 -
P/RPS 1.00 0.93 1.04 0.85 0.69 0.80 0.87 9.73%
P/EPS 17.88 -110.03 -22.17 -24.61 -66.37 22.69 11.83 31.73%
EY 5.59 -0.91 -4.51 -4.06 -1.51 4.41 8.46 -24.15%
DY 3.81 3.74 3.52 4.00 4.48 5.86 4.93 -15.79%
P/NAPS 1.74 1.45 1.55 1.39 1.20 1.47 1.67 2.77%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 26/01/10 17/11/09 19/08/09 18/05/09 24/02/09 18/11/08 -
Price 6.00 6.26 5.60 5.75 5.00 5.55 6.25 -
P/RPS 0.92 1.09 1.02 0.98 0.78 0.76 0.79 10.69%
P/EPS 16.36 -128.74 -21.86 -28.31 -74.41 21.72 10.71 32.67%
EY 6.11 -0.78 -4.57 -3.53 -1.34 4.60 9.34 -24.66%
DY 4.17 3.19 3.57 3.48 4.00 6.13 5.44 -16.25%
P/NAPS 1.60 1.70 1.53 1.60 1.35 1.41 1.52 3.48%

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