[MPI] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -20.33%
YoY- -43.05%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,481,800 1,249,276 1,576,424 1,542,972 1,596,392 1,188,712 1,260,476 2.73%
PBT 139,160 86,080 148,120 163,916 256,780 90,924 118,752 2.67%
Tax -14,528 -9,808 -13,348 -22,072 -12,696 4,668 -47,184 -17.81%
NP 124,632 76,272 134,772 141,844 244,084 95,592 71,568 9.68%
-
NP to SH 103,344 71,096 111,192 104,944 184,272 56,736 71,568 6.31%
-
Tax Rate 10.44% 11.39% 9.01% 13.47% 4.94% -5.13% 39.73% -
Total Cost 1,357,168 1,173,004 1,441,652 1,401,128 1,352,308 1,093,120 1,188,908 2.22%
-
Net Worth 755,985 713,298 803,139 740,689 704,148 660,461 688,613 1.56%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 77,936 77,956 77,974 101,357 135,260 119,360 119,412 -6.86%
Div Payout % 75.41% 109.65% 70.13% 96.58% 73.40% 210.38% 166.85% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 755,985 713,298 803,139 740,689 704,148 660,461 688,613 1.56%
NOSH 194,841 194,890 194,936 194,918 198,911 198,934 199,021 -0.35%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.41% 6.11% 8.55% 9.19% 15.29% 8.04% 5.68% -
ROE 13.67% 9.97% 13.84% 14.17% 26.17% 8.59% 10.39% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 760.52 641.01 808.68 791.60 802.56 597.54 633.34 3.09%
EPS 53.04 36.48 57.04 53.84 92.64 28.52 35.96 6.68%
DPS 40.00 40.00 40.00 52.00 68.00 60.00 60.00 -6.53%
NAPS 3.88 3.66 4.12 3.80 3.54 3.32 3.46 1.92%
Adjusted Per Share Value based on latest NOSH - 194,918
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 706.01 595.22 751.09 735.15 760.61 566.37 600.56 2.73%
EPS 49.24 33.87 52.98 50.00 87.80 27.03 34.10 6.31%
DPS 37.13 37.14 37.15 48.29 64.45 56.87 56.89 -6.86%
NAPS 3.6019 3.3985 3.8266 3.529 3.3549 3.1468 3.2809 1.56%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 5.85 5.68 6.90 9.20 10.00 10.60 13.10 -
P/RPS 0.77 0.89 0.85 1.16 1.25 1.77 2.07 -15.18%
P/EPS 11.03 15.57 12.10 17.09 10.79 37.17 36.43 -18.04%
EY 9.07 6.42 8.27 5.85 9.26 2.69 2.75 21.99%
DY 6.84 7.04 5.80 5.65 6.80 5.66 4.58 6.91%
P/NAPS 1.51 1.55 1.67 2.42 2.82 3.19 3.79 -14.21%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 17/11/09 18/11/08 27/11/07 31/10/06 21/11/05 25/11/04 -
Price 5.75 5.60 6.25 8.95 9.90 9.65 14.80 -
P/RPS 0.76 0.87 0.77 1.13 1.23 1.61 2.34 -17.08%
P/EPS 10.84 15.35 10.96 16.62 10.69 33.84 41.16 -19.93%
EY 9.22 6.51 9.13 6.02 9.36 2.96 2.43 24.87%
DY 6.96 7.14 6.40 5.81 6.87 6.22 4.05 9.43%
P/NAPS 1.48 1.53 1.52 2.36 2.80 2.91 4.28 -16.21%

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