[MPI] YoY Annualized Quarter Result on 30-Sep-2011 [#1]

Announcement Date
08-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -165.51%
YoY- -137.25%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,310,880 1,322,488 1,273,396 1,262,452 1,481,800 1,249,276 1,576,424 -3.02%
PBT 107,032 95,192 10,768 -39,740 139,160 86,080 148,120 -5.26%
Tax -20,636 -10,176 -6,576 -6,372 -14,528 -9,808 -13,348 7.52%
NP 86,396 85,016 4,192 -46,112 124,632 76,272 134,772 -7.13%
-
NP to SH 79,636 71,340 572 -38,500 103,344 71,096 111,192 -5.40%
-
Tax Rate 19.28% 10.69% 61.07% - 10.44% 11.39% 9.01% -
Total Cost 1,224,484 1,237,472 1,269,204 1,308,564 1,357,168 1,173,004 1,441,652 -2.68%
-
Net Worth 764,854 739,499 757,900 753,345 755,985 713,298 803,139 -0.81%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 53,141 37,826 44,125 38,732 77,936 77,956 77,974 -6.18%
Div Payout % 66.73% 53.02% 7,714.29% 0.00% 75.41% 109.65% 70.13% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 764,854 739,499 757,900 753,345 755,985 713,298 803,139 -0.81%
NOSH 189,790 189,130 204,285 193,661 194,841 194,890 194,936 -0.44%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.59% 6.43% 0.33% -3.65% 8.41% 6.11% 8.55% -
ROE 10.41% 9.65% 0.08% -5.11% 13.67% 9.97% 13.84% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 690.70 699.25 623.34 651.88 760.52 641.01 808.68 -2.59%
EPS 41.96 37.72 0.28 -19.88 53.04 36.48 57.04 -4.98%
DPS 28.00 20.00 21.60 20.00 40.00 40.00 40.00 -5.76%
NAPS 4.03 3.91 3.71 3.89 3.88 3.66 4.12 -0.36%
Adjusted Per Share Value based on latest NOSH - 193,661
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 624.57 630.10 606.71 601.50 706.01 595.22 751.09 -3.02%
EPS 37.94 33.99 0.27 -18.34 49.24 33.87 52.98 -5.41%
DPS 25.32 18.02 21.02 18.45 37.13 37.14 37.15 -6.18%
NAPS 3.6442 3.5234 3.611 3.5893 3.6019 3.3985 3.8266 -0.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 5.66 2.59 2.67 3.01 5.85 5.68 6.90 -
P/RPS 0.82 0.37 0.43 0.46 0.77 0.89 0.85 -0.59%
P/EPS 13.49 6.87 953.57 -15.14 11.03 15.57 12.10 1.82%
EY 7.41 14.56 0.10 -6.60 9.07 6.42 8.27 -1.81%
DY 4.95 7.72 8.09 6.64 6.84 7.04 5.80 -2.60%
P/NAPS 1.40 0.66 0.72 0.77 1.51 1.55 1.67 -2.89%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 12/11/14 14/11/13 20/11/12 08/11/11 16/11/10 17/11/09 18/11/08 -
Price 5.15 2.88 2.63 3.21 5.75 5.60 6.25 -
P/RPS 0.75 0.41 0.42 0.49 0.76 0.87 0.77 -0.43%
P/EPS 12.27 7.64 939.29 -16.15 10.84 15.35 10.96 1.89%
EY 8.15 13.10 0.11 -6.19 9.22 6.51 9.13 -1.87%
DY 5.44 6.94 8.21 6.23 6.96 7.14 6.40 -2.67%
P/NAPS 1.28 0.74 0.71 0.83 1.48 1.53 1.52 -2.82%

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