[MPI] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -7.81%
YoY- -67.85%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,359,765 1,250,507 1,157,802 1,096,461 1,114,402 1,164,223 1,215,666 7.77%
PBT 165,381 108,855 73,758 46,406 53,363 95,229 134,910 14.58%
Tax -15,511 24,532 23,774 21,496 8,533 -19,839 -25,843 -28.91%
NP 149,870 133,387 97,532 67,902 61,896 75,390 109,067 23.67%
-
NP to SH 107,135 89,555 64,181 43,770 47,478 75,390 109,067 -1.18%
-
Tax Rate 9.38% -22.54% -32.23% -46.32% -15.99% 20.83% 19.16% -
Total Cost 1,209,895 1,117,120 1,060,270 1,028,559 1,052,506 1,088,833 1,106,599 6.14%
-
Net Worth 696,260 699,977 909,176 660,461 644,693 666,196 660,752 3.56%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 74,582 74,582 74,584 74,584 74,597 74,597 30,748 80.82%
Div Payout % 69.62% 83.28% 116.21% 170.40% 157.12% 98.95% 28.19% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 696,260 699,977 909,176 660,461 644,693 666,196 660,752 3.56%
NOSH 198,931 198,857 198,944 198,934 198,979 198,864 199,021 -0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.02% 10.67% 8.42% 6.19% 5.55% 6.48% 8.97% -
ROE 15.39% 12.79% 7.06% 6.63% 7.36% 11.32% 16.51% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 683.53 628.85 581.97 551.17 560.06 585.43 610.82 7.80%
EPS 53.86 45.03 32.26 22.00 23.86 37.91 54.80 -1.14%
DPS 37.50 37.50 37.50 37.50 37.50 37.50 15.45 80.90%
NAPS 3.50 3.52 4.57 3.32 3.24 3.35 3.32 3.59%
Adjusted Per Share Value based on latest NOSH - 198,934
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 647.87 595.81 551.64 522.41 530.96 554.70 579.21 7.77%
EPS 51.04 42.67 30.58 20.85 22.62 35.92 51.97 -1.19%
DPS 35.54 35.54 35.54 35.54 35.54 35.54 14.65 80.83%
NAPS 3.3174 3.3351 4.3318 3.1468 3.0717 3.1741 3.1482 3.56%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 10.00 10.10 9.95 10.60 11.80 12.50 15.00 -
P/RPS 1.46 1.61 1.71 1.92 2.11 2.14 2.46 -29.44%
P/EPS 18.57 22.43 30.84 48.18 49.45 32.97 27.37 -22.84%
EY 5.39 4.46 3.24 2.08 2.02 3.03 3.65 29.76%
DY 3.75 3.71 3.77 3.54 3.18 3.00 1.03 137.22%
P/NAPS 2.86 2.87 2.18 3.19 3.64 3.73 4.52 -26.35%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 16/05/06 23/02/06 21/11/05 16/08/05 11/05/05 28/02/05 -
Price 9.95 10.60 10.30 9.65 11.60 12.50 14.40 -
P/RPS 1.46 1.69 1.77 1.75 2.07 2.14 2.36 -27.45%
P/EPS 18.48 23.54 31.93 43.86 48.62 32.97 26.28 -20.97%
EY 5.41 4.25 3.13 2.28 2.06 3.03 3.81 26.41%
DY 3.77 3.54 3.64 3.89 3.23 3.00 1.07 132.08%
P/NAPS 2.84 3.01 2.25 2.91 3.58 3.73 4.34 -24.68%

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