[MPI] YoY Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 21.09%
YoY- 125.65%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,150,630 1,539,126 1,485,329 1,359,765 1,114,402 1,183,363 882,522 4.51%
PBT -61,734 156,479 189,637 165,381 53,363 163,330 47,553 -
Tax -4,163 -9,180 -22,670 -15,511 28,899 -32,147 -886 29.38%
NP -65,897 147,299 166,967 149,870 82,262 131,183 46,667 -
-
NP to SH -39,904 112,176 131,725 107,135 47,478 131,183 46,667 -
-
Tax Rate - 5.87% 11.95% 9.38% -54.16% 19.68% 1.86% -
Total Cost 1,216,527 1,391,827 1,318,362 1,209,895 1,032,140 1,052,180 835,855 6.44%
-
Net Worth 699,830 766,032 713,396 696,198 662,344 670,336 652,462 1.17%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 38,987 72,120 77,966 74,592 74,588 119,347 69,264 -9.12%
Div Payout % 0.00% 64.29% 59.19% 69.62% 157.10% 90.98% 148.42% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 699,830 766,032 713,396 696,198 662,344 670,336 652,462 1.17%
NOSH 194,938 194,919 194,917 198,913 198,902 198,912 198,921 -0.33%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -5.73% 9.57% 11.24% 11.02% 7.38% 11.09% 5.29% -
ROE -5.70% 14.64% 18.46% 15.39% 7.17% 19.57% 7.15% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 590.25 789.62 762.03 683.59 560.28 594.92 443.65 4.86%
EPS -20.47 57.55 67.58 53.86 23.87 65.95 23.46 -
DPS 20.00 37.00 40.00 37.50 37.50 60.00 34.82 -8.81%
NAPS 3.59 3.93 3.66 3.50 3.33 3.37 3.28 1.51%
Adjusted Per Share Value based on latest NOSH - 198,931
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 548.22 733.32 707.69 647.87 530.96 563.82 420.48 4.51%
EPS -19.01 53.45 62.76 51.04 22.62 62.50 22.23 -
DPS 18.58 34.36 37.15 35.54 35.54 56.86 33.00 -9.12%
NAPS 3.3344 3.6498 3.399 3.3171 3.1558 3.1938 3.1087 1.17%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 5.00 7.00 9.90 10.00 11.80 15.50 14.40 -
P/RPS 0.85 0.89 1.30 1.46 2.11 2.61 3.25 -20.01%
P/EPS -24.43 12.16 14.65 18.57 49.43 23.50 61.38 -
EY -4.09 8.22 6.83 5.39 2.02 4.25 1.63 -
DY 4.00 5.29 4.04 3.75 3.18 3.87 2.42 8.72%
P/NAPS 1.39 1.78 2.70 2.86 3.54 4.60 4.39 -17.42%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 21/08/08 24/08/07 16/08/06 16/08/05 26/08/04 27/08/03 -
Price 5.75 6.95 9.30 9.95 11.60 13.60 15.30 -
P/RPS 0.97 0.88 1.22 1.46 2.07 2.29 3.45 -19.04%
P/EPS -28.09 12.08 13.76 18.47 48.60 20.62 65.22 -
EY -3.56 8.28 7.27 5.41 2.06 4.85 1.53 -
DY 3.48 5.32 4.30 3.77 3.23 4.41 2.28 7.29%
P/NAPS 1.60 1.77 2.54 2.84 3.48 4.04 4.66 -16.30%

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