[MPI] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -56.21%
YoY- -59.76%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,068,843 1,150,630 1,255,182 1,417,129 1,547,489 1,539,126 1,539,254 -21.56%
PBT -77,244 -61,734 -22,863 65,039 152,530 156,479 166,005 -
Tax -3,278 -4,163 -1,951 -4,859 -6,999 -9,180 -18,531 -68.45%
NP -80,522 -65,897 -24,814 60,180 145,531 147,299 147,474 -
-
NP to SH -49,928 -39,904 -13,098 49,801 113,738 112,176 112,648 -
-
Tax Rate - - - 7.47% 4.59% 5.87% 11.16% -
Total Cost 1,149,365 1,216,527 1,279,996 1,356,949 1,401,958 1,391,827 1,391,780 -11.96%
-
Net Worth 713,298 705,235 723,121 769,727 803,139 765,810 779,741 -5.75%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 38,980 38,984 38,984 66,278 66,278 72,123 72,123 -33.62%
Div Payout % 0.00% 0.00% 0.00% 133.09% 58.27% 64.30% 64.03% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 713,298 705,235 723,121 769,727 803,139 765,810 779,741 -5.75%
NOSH 194,890 196,444 194,911 194,867 194,936 194,862 194,935 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -7.53% -5.73% -1.98% 4.25% 9.40% 9.57% 9.58% -
ROE -7.00% -5.66% -1.81% 6.47% 14.16% 14.65% 14.45% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 548.43 585.73 643.98 727.23 793.84 789.85 789.62 -21.55%
EPS -25.62 -20.31 -6.72 25.56 58.35 57.57 57.79 -
DPS 20.00 20.00 20.00 34.00 34.00 37.00 37.00 -33.61%
NAPS 3.66 3.59 3.71 3.95 4.12 3.93 4.00 -5.74%
Adjusted Per Share Value based on latest NOSH - 194,867
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 536.43 577.47 629.94 711.22 776.65 772.45 772.51 -21.56%
EPS -25.06 -20.03 -6.57 24.99 57.08 56.30 56.54 -
DPS 19.56 19.57 19.57 33.26 33.26 36.20 36.20 -33.63%
NAPS 3.5799 3.5394 3.6292 3.8631 4.0308 3.8434 3.9133 -5.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 5.68 5.00 4.46 5.80 6.90 7.00 8.75 -
P/RPS 1.04 0.85 0.69 0.80 0.87 0.89 1.11 -4.24%
P/EPS -22.17 -24.61 -66.37 22.69 11.83 12.16 15.14 -
EY -4.51 -4.06 -1.51 4.41 8.46 8.22 6.60 -
DY 3.52 4.00 4.48 5.86 4.93 5.29 4.23 -11.51%
P/NAPS 1.55 1.39 1.20 1.47 1.67 1.78 2.19 -20.56%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 19/08/09 18/05/09 24/02/09 18/11/08 21/08/08 22/05/08 -
Price 5.60 5.75 5.00 5.55 6.25 6.95 8.70 -
P/RPS 1.02 0.98 0.78 0.76 0.79 0.88 1.10 -4.90%
P/EPS -21.86 -28.31 -74.41 21.72 10.71 12.07 15.06 -
EY -4.57 -3.53 -1.34 4.60 9.34 8.28 6.64 -
DY 3.57 3.48 4.00 6.13 5.44 5.32 4.25 -10.96%
P/NAPS 1.53 1.60 1.35 1.41 1.52 1.77 2.18 -21.00%

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