[MPI] YoY Annual (Unaudited) Result on 30-Jun-2004 [#4]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
YoY- 181.1%
View:
Show?
Annual (Unaudited) Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,485,329 1,359,765 1,114,402 1,183,363 882,522 768,842 1,332,682 1.82%
PBT 189,637 165,381 53,363 163,330 47,553 -17,791 317,658 -8.23%
Tax -22,670 -15,511 28,899 -32,147 -886 17,791 -116,646 -23.88%
NP 166,967 149,870 82,262 131,183 46,667 0 201,012 -3.04%
-
NP to SH 131,725 107,135 47,478 131,183 46,667 -33,263 201,012 -6.79%
-
Tax Rate 11.95% 9.38% -54.16% 19.68% 1.86% - 36.72% -
Total Cost 1,318,362 1,209,895 1,032,140 1,052,180 835,855 768,842 1,131,670 2.57%
-
Net Worth 713,396 696,198 662,344 670,336 652,462 688,337 801,250 -1.91%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 77,966 74,592 74,588 119,347 69,264 81,168 131,477 -8.33%
Div Payout % 59.19% 69.62% 157.10% 90.98% 148.42% 0.00% 65.41% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 713,396 696,198 662,344 670,336 652,462 688,337 801,250 -1.91%
NOSH 194,917 198,913 198,902 198,912 198,921 198,941 199,813 -0.41%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 11.24% 11.02% 7.38% 11.09% 5.29% 0.00% 15.08% -
ROE 18.46% 15.39% 7.17% 19.57% 7.15% -4.83% 25.09% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 762.03 683.59 560.28 594.92 443.65 386.47 666.96 2.24%
EPS 67.58 53.86 23.87 65.95 23.46 -16.72 100.60 -6.41%
DPS 40.00 37.50 37.50 60.00 34.82 40.80 65.80 -7.95%
NAPS 3.66 3.50 3.33 3.37 3.28 3.46 4.01 -1.50%
Adjusted Per Share Value based on latest NOSH - 198,883
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 707.69 647.87 530.96 563.82 420.48 366.32 634.96 1.82%
EPS 62.76 51.04 22.62 62.50 22.23 -15.85 95.77 -6.79%
DPS 37.15 35.54 35.54 56.86 33.00 38.67 62.64 -8.33%
NAPS 3.399 3.3171 3.1558 3.1938 3.1087 3.2796 3.8176 -1.91%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 9.90 10.00 11.80 15.50 14.40 15.10 13.20 -
P/RPS 1.30 1.46 2.11 2.61 3.25 3.91 1.98 -6.76%
P/EPS 14.65 18.57 49.43 23.50 61.38 -90.31 13.12 1.85%
EY 6.83 5.39 2.02 4.25 1.63 -1.11 7.62 -1.80%
DY 4.04 3.75 3.18 3.87 2.42 2.70 4.98 -3.42%
P/NAPS 2.70 2.86 3.54 4.60 4.39 4.36 3.29 -3.23%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 16/08/06 16/08/05 26/08/04 27/08/03 15/08/02 27/08/01 -
Price 9.30 9.95 11.60 13.60 15.30 15.10 13.60 -
P/RPS 1.22 1.46 2.07 2.29 3.45 3.91 2.04 -8.20%
P/EPS 13.76 18.47 48.60 20.62 65.22 -90.31 13.52 0.29%
EY 7.27 5.41 2.06 4.85 1.53 -1.11 7.40 -0.29%
DY 4.30 3.77 3.23 4.41 2.28 2.70 4.84 -1.95%
P/NAPS 2.54 2.84 3.48 4.04 4.66 4.36 3.39 -4.69%

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