[MPI] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -8.98%
YoY- -21.96%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,417,129 1,547,489 1,539,126 1,539,254 1,519,732 1,471,974 1,485,329 -3.07%
PBT 65,039 152,530 156,479 166,005 182,324 166,421 189,637 -50.84%
Tax -4,859 -6,999 -9,180 -18,531 -22,694 -25,014 -22,670 -64.01%
NP 60,180 145,531 147,299 147,474 159,630 141,407 166,967 -49.19%
-
NP to SH 49,801 113,738 112,176 112,648 123,761 111,892 131,724 -47.56%
-
Tax Rate 7.47% 4.59% 5.87% 11.16% 12.45% 15.03% 11.95% -
Total Cost 1,356,949 1,401,958 1,391,827 1,391,780 1,360,102 1,330,567 1,318,362 1.93%
-
Net Worth 769,727 803,139 765,810 779,741 771,690 740,689 713,307 5.18%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 66,278 66,278 72,123 72,123 71,107 71,107 79,583 -11.43%
Div Payout % 133.09% 58.27% 64.30% 64.03% 57.46% 63.55% 60.42% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 769,727 803,139 765,810 779,741 771,690 740,689 713,307 5.18%
NOSH 194,867 194,936 194,862 194,935 194,871 194,918 194,892 -0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.25% 9.40% 9.57% 9.58% 10.50% 9.61% 11.24% -
ROE 6.47% 14.16% 14.65% 14.45% 16.04% 15.11% 18.47% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 727.23 793.84 789.85 789.62 779.86 755.18 762.13 -3.06%
EPS 25.56 58.35 57.57 57.79 63.51 57.40 67.59 -47.55%
DPS 34.00 34.00 37.00 37.00 36.49 36.48 40.83 -11.43%
NAPS 3.95 4.12 3.93 4.00 3.96 3.80 3.66 5.19%
Adjusted Per Share Value based on latest NOSH - 194,935
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 675.20 737.31 733.32 733.38 724.08 701.33 707.69 -3.07%
EPS 23.73 54.19 53.45 53.67 58.97 53.31 62.76 -47.55%
DPS 31.58 31.58 34.36 34.36 33.88 33.88 37.92 -11.43%
NAPS 3.6674 3.8266 3.6487 3.7151 3.6767 3.529 3.3986 5.18%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.80 6.90 7.00 8.75 9.30 9.20 9.90 -
P/RPS 0.80 0.87 0.89 1.11 1.19 1.22 1.30 -27.54%
P/EPS 22.69 11.83 12.16 15.14 14.64 16.03 14.65 33.68%
EY 4.41 8.46 8.22 6.60 6.83 6.24 6.83 -25.19%
DY 5.86 4.93 5.29 4.23 3.92 3.97 4.12 26.33%
P/NAPS 1.47 1.67 1.78 2.19 2.35 2.42 2.70 -33.20%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 18/11/08 21/08/08 22/05/08 26/02/08 27/11/07 24/08/07 -
Price 5.55 6.25 6.95 8.70 8.70 8.95 9.30 -
P/RPS 0.76 0.79 0.88 1.10 1.12 1.19 1.22 -26.95%
P/EPS 21.72 10.71 12.07 15.06 13.70 15.59 13.76 35.38%
EY 4.60 9.34 8.28 6.64 7.30 6.41 7.27 -26.19%
DY 6.13 5.44 5.32 4.25 4.19 4.08 4.39 24.80%
P/NAPS 1.41 1.52 1.77 2.18 2.20 2.36 2.54 -32.33%

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