[MPI] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 19.5%
YoY- -20.72%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,576,424 1,542,972 1,596,392 1,188,712 1,260,476 987,536 879,464 10.20%
PBT 148,120 163,916 256,780 90,924 118,752 88,476 64,200 14.93%
Tax -13,348 -22,072 -12,696 4,668 -47,184 -36,736 -36,212 -15.31%
NP 134,772 141,844 244,084 95,592 71,568 51,740 27,988 29.91%
-
NP to SH 111,192 104,944 184,272 56,736 71,568 51,740 27,988 25.82%
-
Tax Rate 9.01% 13.47% 4.94% -5.13% 39.73% 41.52% 56.40% -
Total Cost 1,441,652 1,401,128 1,352,308 1,093,120 1,188,908 935,796 851,476 9.16%
-
Net Worth 803,139 740,689 704,148 660,461 688,613 666,649 681,809 2.76%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 77,974 101,357 135,260 119,360 119,412 119,400 - -
Div Payout % 70.13% 96.58% 73.40% 210.38% 166.85% 230.77% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 803,139 740,689 704,148 660,461 688,613 666,649 681,809 2.76%
NOSH 194,936 194,918 198,911 198,934 199,021 199,000 198,778 -0.32%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.55% 9.19% 15.29% 8.04% 5.68% 5.24% 3.18% -
ROE 13.84% 14.17% 26.17% 8.59% 10.39% 7.76% 4.10% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 808.68 791.60 802.56 597.54 633.34 496.25 442.43 10.56%
EPS 57.04 53.84 92.64 28.52 35.96 26.00 14.08 26.23%
DPS 40.00 52.00 68.00 60.00 60.00 60.00 0.00 -
NAPS 4.12 3.80 3.54 3.32 3.46 3.35 3.43 3.09%
Adjusted Per Share Value based on latest NOSH - 198,934
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 751.09 735.15 760.61 566.37 600.56 470.52 419.02 10.20%
EPS 52.98 50.00 87.80 27.03 34.10 24.65 13.33 25.83%
DPS 37.15 48.29 64.45 56.87 56.89 56.89 0.00 -
NAPS 3.8266 3.529 3.3549 3.1468 3.2809 3.1763 3.2485 2.76%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 6.90 9.20 10.00 10.60 13.10 15.40 11.40 -
P/RPS 0.85 1.16 1.25 1.77 2.07 3.10 2.58 -16.87%
P/EPS 12.10 17.09 10.79 37.17 36.43 59.23 80.97 -27.13%
EY 8.27 5.85 9.26 2.69 2.75 1.69 1.24 37.15%
DY 5.80 5.65 6.80 5.66 4.58 3.90 0.00 -
P/NAPS 1.67 2.42 2.82 3.19 3.79 4.60 3.32 -10.81%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 27/11/07 31/10/06 21/11/05 25/11/04 18/11/03 14/11/02 -
Price 6.25 8.95 9.90 9.65 14.80 17.40 12.20 -
P/RPS 0.77 1.13 1.23 1.61 2.34 3.51 2.76 -19.14%
P/EPS 10.96 16.62 10.69 33.84 41.16 66.92 86.65 -29.12%
EY 9.13 6.02 9.36 2.96 2.43 1.49 1.15 41.19%
DY 6.40 5.81 6.87 6.22 4.05 3.45 0.00 -
P/NAPS 1.52 2.36 2.80 2.91 4.28 5.19 3.56 -13.21%

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