[MPI] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -126.3%
YoY- -111.63%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,121,905 1,068,843 1,150,630 1,255,182 1,417,129 1,547,489 1,539,126 -18.95%
PBT -24,150 -77,244 -61,734 -22,863 65,039 152,530 156,479 -
Tax -4,178 -3,278 -4,163 -1,951 -4,859 -6,999 -9,180 -40.74%
NP -28,328 -80,522 -65,897 -24,814 60,180 145,531 147,299 -
-
NP to SH -9,480 -49,928 -39,904 -13,098 49,801 113,738 112,176 -
-
Tax Rate - - - - 7.47% 4.59% 5.87% -
Total Cost 1,150,233 1,149,365 1,216,527 1,279,996 1,356,949 1,401,958 1,391,827 -11.90%
-
Net Worth 717,474 713,298 705,235 723,121 769,727 803,139 765,810 -4.24%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 38,980 38,980 38,984 38,984 66,278 66,278 72,123 -33.57%
Div Payout % 0.00% 0.00% 0.00% 0.00% 133.09% 58.27% 64.30% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 717,474 713,298 705,235 723,121 769,727 803,139 765,810 -4.24%
NOSH 194,965 194,890 196,444 194,911 194,867 194,936 194,862 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -2.52% -7.53% -5.73% -1.98% 4.25% 9.40% 9.57% -
ROE -1.32% -7.00% -5.66% -1.81% 6.47% 14.16% 14.65% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 575.44 548.43 585.73 643.98 727.23 793.84 789.85 -18.98%
EPS -4.86 -25.62 -20.31 -6.72 25.56 58.35 57.57 -
DPS 20.00 20.00 20.00 20.00 34.00 34.00 37.00 -33.56%
NAPS 3.68 3.66 3.59 3.71 3.95 4.12 3.93 -4.27%
Adjusted Per Share Value based on latest NOSH - 194,911
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 563.06 536.43 577.47 629.94 711.22 776.65 772.45 -18.95%
EPS -4.76 -25.06 -20.03 -6.57 24.99 57.08 56.30 -
DPS 19.56 19.56 19.57 19.57 33.26 33.26 36.20 -33.58%
NAPS 3.6008 3.5799 3.5394 3.6292 3.8631 4.0308 3.8434 -4.24%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.35 5.68 5.00 4.46 5.80 6.90 7.00 -
P/RPS 0.93 1.04 0.85 0.69 0.80 0.87 0.89 2.96%
P/EPS -110.03 -22.17 -24.61 -66.37 22.69 11.83 12.16 -
EY -0.91 -4.51 -4.06 -1.51 4.41 8.46 8.22 -
DY 3.74 3.52 4.00 4.48 5.86 4.93 5.29 -20.58%
P/NAPS 1.45 1.55 1.39 1.20 1.47 1.67 1.78 -12.74%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 26/01/10 17/11/09 19/08/09 18/05/09 24/02/09 18/11/08 21/08/08 -
Price 6.26 5.60 5.75 5.00 5.55 6.25 6.95 -
P/RPS 1.09 1.02 0.98 0.78 0.76 0.79 0.88 15.29%
P/EPS -128.74 -21.86 -28.31 -74.41 21.72 10.71 12.07 -
EY -0.78 -4.57 -3.53 -1.34 4.60 9.34 8.28 -
DY 3.19 3.57 3.48 4.00 6.13 5.44 5.32 -28.82%
P/NAPS 1.70 1.53 1.60 1.35 1.41 1.52 1.77 -2.64%

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