[MPI] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 81.01%
YoY- -119.04%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,444,333 1,386,202 1,274,260 1,121,905 1,068,843 1,150,630 1,255,182 9.80%
PBT 98,254 84,984 85,752 -24,150 -77,244 -61,734 -22,863 -
Tax 39,722 40,902 -7,229 -4,178 -3,278 -4,163 -1,951 -
NP 137,976 125,886 78,523 -28,328 -80,522 -65,897 -24,814 -
-
NP to SH 113,469 105,407 71,511 -9,480 -49,928 -39,904 -13,098 -
-
Tax Rate -40.43% -48.13% 8.43% - - - - -
Total Cost 1,306,357 1,260,316 1,195,737 1,150,233 1,149,365 1,216,527 1,279,996 1.36%
-
Net Worth 755,985 740,414 733,010 717,474 713,298 705,235 723,121 3.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 48,726 48,731 48,731 38,980 38,980 38,984 38,984 16.01%
Div Payout % 42.94% 46.23% 68.15% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 755,985 740,414 733,010 717,474 713,298 705,235 723,121 3.00%
NOSH 194,841 194,845 194,949 194,965 194,890 196,444 194,911 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.55% 9.08% 6.16% -2.52% -7.53% -5.73% -1.98% -
ROE 15.01% 14.24% 9.76% -1.32% -7.00% -5.66% -1.81% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 741.29 711.43 653.64 575.44 548.43 585.73 643.98 9.82%
EPS 58.24 54.10 36.68 -4.86 -25.62 -20.31 -6.72 -
DPS 25.00 25.00 25.00 20.00 20.00 20.00 20.00 16.02%
NAPS 3.88 3.80 3.76 3.68 3.66 3.59 3.71 3.02%
Adjusted Per Share Value based on latest NOSH - 194,965
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 688.16 660.46 607.13 534.54 509.25 548.22 598.04 9.80%
EPS 54.06 50.22 34.07 -4.52 -23.79 -19.01 -6.24 -
DPS 23.22 23.22 23.22 18.57 18.57 18.57 18.57 16.04%
NAPS 3.6019 3.5277 3.4925 3.4184 3.3985 3.3601 3.4453 3.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.85 6.18 6.56 5.35 5.68 5.00 4.46 -
P/RPS 0.79 0.87 1.00 0.93 1.04 0.85 0.69 9.43%
P/EPS 10.05 11.42 17.88 -110.03 -22.17 -24.61 -66.37 -
EY 9.95 8.75 5.59 -0.91 -4.51 -4.06 -1.51 -
DY 4.27 4.05 3.81 3.74 3.52 4.00 4.48 -3.14%
P/NAPS 1.51 1.63 1.74 1.45 1.55 1.39 1.20 16.53%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 23/08/10 25/05/10 26/01/10 17/11/09 19/08/09 18/05/09 -
Price 5.75 5.98 6.00 6.26 5.60 5.75 5.00 -
P/RPS 0.78 0.84 0.92 1.09 1.02 0.98 0.78 0.00%
P/EPS 9.87 11.05 16.36 -128.74 -21.86 -28.31 -74.41 -
EY 10.13 9.05 6.11 -0.78 -4.57 -3.53 -1.34 -
DY 4.35 4.18 4.17 3.19 3.57 3.48 4.00 5.74%
P/NAPS 1.48 1.57 1.60 1.70 1.53 1.60 1.35 6.31%

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