[MPI] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 29.76%
YoY- 217.61%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,485,329 1,507,046 1,519,204 1,461,685 1,359,765 1,250,507 1,157,802 18.12%
PBT 189,637 207,431 222,457 206,845 165,381 108,855 73,758 88.00%
Tax -22,670 -22,894 -21,945 -19,852 -15,511 24,532 23,774 -
NP 166,967 184,537 200,512 186,993 149,870 133,387 97,532 43.24%
-
NP to SH 131,724 144,343 154,113 139,019 107,135 89,555 64,181 61.71%
-
Tax Rate 11.95% 11.04% 9.86% 9.60% 9.38% -22.54% -32.23% -
Total Cost 1,318,362 1,322,509 1,318,692 1,274,692 1,209,895 1,117,120 1,060,270 15.67%
-
Net Worth 713,307 730,304 708,130 704,148 696,260 699,977 909,176 -14.97%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 79,583 79,583 78,557 78,557 74,582 74,582 74,584 4.43%
Div Payout % 60.42% 55.13% 50.97% 56.51% 69.62% 83.28% 116.21% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 713,307 730,304 708,130 704,148 696,260 699,977 909,176 -14.97%
NOSH 194,892 198,993 198,913 198,911 198,931 198,857 198,944 -1.36%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.24% 12.24% 13.20% 12.79% 11.02% 10.67% 8.42% -
ROE 18.47% 19.76% 21.76% 19.74% 15.39% 12.79% 7.06% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 762.13 757.34 763.75 734.84 683.53 628.85 581.97 19.75%
EPS 67.59 72.54 77.48 69.89 53.86 45.03 32.26 63.95%
DPS 40.83 40.00 39.50 39.50 37.50 37.50 37.50 5.85%
NAPS 3.66 3.67 3.56 3.54 3.50 3.52 4.57 -13.79%
Adjusted Per Share Value based on latest NOSH - 198,911
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 745.45 756.35 762.45 733.58 682.43 627.60 581.07 18.12%
EPS 66.11 72.44 77.35 69.77 53.77 44.95 32.21 61.71%
DPS 39.94 39.94 39.43 39.43 37.43 37.43 37.43 4.43%
NAPS 3.5799 3.6652 3.5539 3.5339 3.4944 3.513 4.5629 -14.97%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 9.90 10.30 10.60 10.00 10.00 10.10 9.95 -
P/RPS 1.30 1.36 1.39 1.36 1.46 1.61 1.71 -16.74%
P/EPS 14.65 14.20 13.68 14.31 18.57 22.43 30.84 -39.20%
EY 6.83 7.04 7.31 6.99 5.39 4.46 3.24 64.63%
DY 4.12 3.88 3.73 3.95 3.75 3.71 3.77 6.11%
P/NAPS 2.70 2.81 2.98 2.82 2.86 2.87 2.18 15.37%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 23/05/07 28/02/07 31/10/06 16/08/06 16/05/06 23/02/06 -
Price 9.30 10.00 10.30 9.90 9.95 10.60 10.30 -
P/RPS 1.22 1.32 1.35 1.35 1.46 1.69 1.77 -22.02%
P/EPS 13.76 13.79 13.29 14.17 18.48 23.54 31.93 -43.03%
EY 7.27 7.25 7.52 7.06 5.41 4.25 3.13 75.65%
DY 4.39 4.00 3.83 3.99 3.77 3.54 3.64 13.34%
P/NAPS 2.54 2.72 2.89 2.80 2.84 3.01 2.25 8.44%

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