[MPI] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 854.34%
YoY- 645.97%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,465,361 1,444,333 1,386,202 1,274,260 1,121,905 1,068,843 1,150,630 17.43%
PBT 100,035 98,254 84,984 85,752 -24,150 -77,244 -61,734 -
Tax 39,891 39,722 40,902 -7,229 -4,178 -3,278 -4,163 -
NP 139,926 137,976 125,886 78,523 -28,328 -80,522 -65,897 -
-
NP to SH 113,044 113,469 105,407 71,511 -9,480 -49,928 -39,904 -
-
Tax Rate -39.88% -40.43% -48.13% 8.43% - - - -
Total Cost 1,325,435 1,306,357 1,260,316 1,195,737 1,150,233 1,149,365 1,216,527 5.86%
-
Net Worth 759,699 755,985 740,414 733,010 717,474 713,298 705,235 5.07%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 48,726 48,726 48,731 48,731 38,980 38,980 38,984 15.98%
Div Payout % 43.10% 42.94% 46.23% 68.15% 0.00% 0.00% 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 759,699 755,985 740,414 733,010 717,474 713,298 705,235 5.07%
NOSH 193,800 194,841 194,845 194,949 194,965 194,890 196,444 -0.89%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.55% 9.55% 9.08% 6.16% -2.52% -7.53% -5.73% -
ROE 14.88% 15.01% 14.24% 9.76% -1.32% -7.00% -5.66% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 756.12 741.29 711.43 653.64 575.44 548.43 585.73 18.50%
EPS 58.33 58.24 54.10 36.68 -4.86 -25.62 -20.31 -
DPS 25.00 25.00 25.00 25.00 20.00 20.00 20.00 15.99%
NAPS 3.92 3.88 3.80 3.76 3.68 3.66 3.59 6.02%
Adjusted Per Share Value based on latest NOSH - 194,949
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 698.18 688.16 660.46 607.13 534.54 509.25 548.22 17.44%
EPS 53.86 54.06 50.22 34.07 -4.52 -23.79 -19.01 -
DPS 23.22 23.22 23.22 23.22 18.57 18.57 18.57 16.01%
NAPS 3.6196 3.6019 3.5277 3.4925 3.4184 3.3985 3.3601 5.07%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.69 5.85 6.18 6.56 5.35 5.68 5.00 -
P/RPS 0.75 0.79 0.87 1.00 0.93 1.04 0.85 -7.98%
P/EPS 9.75 10.05 11.42 17.88 -110.03 -22.17 -24.61 -
EY 10.25 9.95 8.75 5.59 -0.91 -4.51 -4.06 -
DY 4.39 4.27 4.05 3.81 3.74 3.52 4.00 6.38%
P/NAPS 1.45 1.51 1.63 1.74 1.45 1.55 1.39 2.84%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/01/11 16/11/10 23/08/10 25/05/10 26/01/10 17/11/09 19/08/09 -
Price 5.51 5.75 5.98 6.00 6.26 5.60 5.75 -
P/RPS 0.73 0.78 0.84 0.92 1.09 1.02 0.98 -17.78%
P/EPS 9.45 9.87 11.05 16.36 -128.74 -21.86 -28.31 -
EY 10.59 10.13 9.05 6.11 -0.78 -4.57 -3.53 -
DY 4.54 4.35 4.18 4.17 3.19 3.57 3.48 19.33%
P/NAPS 1.41 1.48 1.57 1.60 1.70 1.53 1.60 -8.06%

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