[MPI] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 46.68%
YoY- -63.81%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,539,126 1,485,329 1,359,765 1,114,402 1,183,363 882,522 768,842 12.25%
PBT 156,479 189,637 165,381 53,363 163,330 47,553 -17,791 -
Tax -9,180 -22,670 -15,511 28,899 -32,147 -886 17,791 -
NP 147,299 166,967 149,870 82,262 131,183 46,667 0 -
-
NP to SH 112,176 131,725 107,135 47,478 131,183 46,667 -33,263 -
-
Tax Rate 5.87% 11.95% 9.38% -54.16% 19.68% 1.86% - -
Total Cost 1,391,827 1,318,362 1,209,895 1,032,140 1,052,180 835,855 768,842 10.38%
-
Net Worth 766,032 713,396 696,198 662,344 670,336 652,462 688,337 1.79%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 72,120 77,966 74,592 74,588 119,347 69,264 81,168 -1.94%
Div Payout % 64.29% 59.19% 69.62% 157.10% 90.98% 148.42% 0.00% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 766,032 713,396 696,198 662,344 670,336 652,462 688,337 1.79%
NOSH 194,919 194,917 198,913 198,902 198,912 198,921 198,941 -0.33%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.57% 11.24% 11.02% 7.38% 11.09% 5.29% 0.00% -
ROE 14.64% 18.46% 15.39% 7.17% 19.57% 7.15% -4.83% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 789.62 762.03 683.59 560.28 594.92 443.65 386.47 12.63%
EPS 57.55 67.58 53.86 23.87 65.95 23.46 -16.72 -
DPS 37.00 40.00 37.50 37.50 60.00 34.82 40.80 -1.61%
NAPS 3.93 3.66 3.50 3.33 3.37 3.28 3.46 2.14%
Adjusted Per Share Value based on latest NOSH - 198,979
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 733.32 707.69 647.87 530.96 563.82 420.48 366.32 12.25%
EPS 53.45 62.76 51.04 22.62 62.50 22.23 -15.85 -
DPS 34.36 37.15 35.54 35.54 56.86 33.00 38.67 -1.94%
NAPS 3.6498 3.399 3.3171 3.1558 3.1938 3.1087 3.2796 1.79%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 7.00 9.90 10.00 11.80 15.50 14.40 15.10 -
P/RPS 0.89 1.30 1.46 2.11 2.61 3.25 3.91 -21.84%
P/EPS 12.16 14.65 18.57 49.43 23.50 61.38 -90.31 -
EY 8.22 6.83 5.39 2.02 4.25 1.63 -1.11 -
DY 5.29 4.04 3.75 3.18 3.87 2.42 2.70 11.85%
P/NAPS 1.78 2.70 2.86 3.54 4.60 4.39 4.36 -13.85%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 21/08/08 24/08/07 16/08/06 16/08/05 26/08/04 27/08/03 15/08/02 -
Price 6.95 9.30 9.95 11.60 13.60 15.30 15.10 -
P/RPS 0.88 1.22 1.46 2.07 2.29 3.45 3.91 -21.99%
P/EPS 12.08 13.76 18.47 48.60 20.62 65.22 -90.31 -
EY 8.28 7.27 5.41 2.06 4.85 1.53 -1.11 -
DY 5.32 4.30 3.77 3.23 4.41 2.28 2.70 11.95%
P/NAPS 1.77 2.54 2.84 3.48 4.04 4.66 4.36 -13.93%

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