[MPI] QoQ TTM Result on 31-Mar-2007 [#3]

Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -6.34%
YoY- 61.18%
Quarter Report
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,519,732 1,471,974 1,485,329 1,507,046 1,519,204 1,461,685 1,359,765 7.67%
PBT 182,324 166,421 189,637 207,431 222,457 206,845 165,381 6.69%
Tax -22,694 -25,014 -22,670 -22,894 -21,945 -19,852 -15,511 28.78%
NP 159,630 141,407 166,967 184,537 200,512 186,993 149,870 4.28%
-
NP to SH 123,761 111,892 131,724 144,343 154,113 139,019 107,135 10.06%
-
Tax Rate 12.45% 15.03% 11.95% 11.04% 9.86% 9.60% 9.38% -
Total Cost 1,360,102 1,330,567 1,318,362 1,322,509 1,318,692 1,274,692 1,209,895 8.09%
-
Net Worth 771,690 740,689 713,307 730,304 708,130 704,148 696,260 7.07%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 71,107 71,107 79,583 79,583 78,557 78,557 74,582 -3.12%
Div Payout % 57.46% 63.55% 60.42% 55.13% 50.97% 56.51% 69.62% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 771,690 740,689 713,307 730,304 708,130 704,148 696,260 7.07%
NOSH 194,871 194,918 194,892 198,993 198,913 198,911 198,931 -1.36%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.50% 9.61% 11.24% 12.24% 13.20% 12.79% 11.02% -
ROE 16.04% 15.11% 18.47% 19.76% 21.76% 19.74% 15.39% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 779.86 755.18 762.13 757.34 763.75 734.84 683.53 9.16%
EPS 63.51 57.40 67.59 72.54 77.48 69.89 53.86 11.58%
DPS 36.49 36.48 40.83 40.00 39.50 39.50 37.50 -1.79%
NAPS 3.96 3.80 3.66 3.67 3.56 3.54 3.50 8.55%
Adjusted Per Share Value based on latest NOSH - 198,993
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 762.72 738.75 745.45 756.35 762.45 733.58 682.43 7.67%
EPS 62.11 56.16 66.11 72.44 77.35 69.77 53.77 10.06%
DPS 35.69 35.69 39.94 39.94 39.43 39.43 37.43 -3.11%
NAPS 3.8729 3.7173 3.5799 3.6652 3.5539 3.5339 3.4944 7.07%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 9.30 9.20 9.90 10.30 10.60 10.00 10.00 -
P/RPS 1.19 1.22 1.30 1.36 1.39 1.36 1.46 -12.71%
P/EPS 14.64 16.03 14.65 14.20 13.68 14.31 18.57 -14.62%
EY 6.83 6.24 6.83 7.04 7.31 6.99 5.39 17.04%
DY 3.92 3.97 4.12 3.88 3.73 3.95 3.75 2.99%
P/NAPS 2.35 2.42 2.70 2.81 2.98 2.82 2.86 -12.24%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 24/08/07 23/05/07 28/02/07 31/10/06 16/08/06 -
Price 8.70 8.95 9.30 10.00 10.30 9.90 9.95 -
P/RPS 1.12 1.19 1.22 1.32 1.35 1.35 1.46 -16.15%
P/EPS 13.70 15.59 13.76 13.79 13.29 14.17 18.48 -18.04%
EY 7.30 6.41 7.27 7.25 7.52 7.06 5.41 22.04%
DY 4.19 4.08 4.39 4.00 3.83 3.99 3.77 7.27%
P/NAPS 2.20 2.36 2.54 2.72 2.89 2.80 2.84 -15.61%

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