[MPI] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -9.48%
YoY- 128.97%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,317,778 1,375,228 1,619,222 1,550,416 1,231,538 1,144,738 1,080,132 3.36%
PBT 109,166 33,998 216,878 231,504 117,352 76,562 133,402 -3.28%
Tax -10,938 -10,908 -19,550 -19,502 -6,634 -37,116 -49,724 -22.28%
NP 98,228 23,090 197,328 212,002 110,718 39,446 83,678 2.70%
-
NP to SH 86,980 26,132 150,882 166,808 72,852 39,446 83,678 0.64%
-
Tax Rate 10.02% 32.08% 9.01% 8.42% 5.65% 48.48% 37.27% -
Total Cost 1,219,550 1,352,138 1,421,894 1,338,414 1,120,820 1,105,292 996,454 3.42%
-
Net Worth 717,360 770,308 771,755 708,128 909,158 660,084 666,479 1.23%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 38,987 39,002 50,670 67,630 59,682 59,646 59,684 -6.84%
Div Payout % 44.82% 149.25% 33.58% 40.54% 81.92% 151.21% 71.33% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 717,360 770,308 771,755 708,128 909,158 660,084 666,479 1.23%
NOSH 194,935 195,014 194,887 198,912 198,940 198,820 198,949 -0.33%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.45% 1.68% 12.19% 13.67% 8.99% 3.45% 7.75% -
ROE 12.12% 3.39% 19.55% 23.56% 8.01% 5.98% 12.56% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 676.01 705.19 830.85 779.45 619.05 575.76 542.92 3.71%
EPS 44.62 13.40 77.42 83.86 36.62 19.84 42.06 0.98%
DPS 20.00 20.00 26.00 34.00 30.00 30.00 30.00 -6.52%
NAPS 3.68 3.95 3.96 3.56 4.57 3.32 3.35 1.57%
Adjusted Per Share Value based on latest NOSH - 198,913
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 627.86 655.23 771.48 738.70 586.77 545.41 514.63 3.36%
EPS 41.44 12.45 71.89 79.48 34.71 18.79 39.87 0.64%
DPS 18.58 18.58 24.14 32.22 28.44 28.42 28.44 -6.84%
NAPS 3.4179 3.6702 3.6771 3.3739 4.3317 3.145 3.1755 1.23%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 5.35 5.80 9.30 10.60 9.95 15.00 17.00 -
P/RPS 0.79 0.82 1.12 1.36 1.61 2.61 3.13 -20.48%
P/EPS 11.99 43.28 12.01 12.64 27.17 75.60 40.42 -18.31%
EY 8.34 2.31 8.32 7.91 3.68 1.32 2.47 22.46%
DY 3.74 3.45 2.80 3.21 3.02 2.00 1.76 13.37%
P/NAPS 1.45 1.47 2.35 2.98 2.18 4.52 5.07 -18.81%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 26/01/10 24/02/09 26/02/08 28/02/07 23/02/06 28/02/05 18/02/04 -
Price 6.26 5.55 8.70 10.30 10.30 14.40 18.00 -
P/RPS 0.93 0.79 1.05 1.32 1.66 2.50 3.32 -19.09%
P/EPS 14.03 41.42 11.24 12.28 28.13 72.58 42.80 -16.94%
EY 7.13 2.41 8.90 8.14 3.56 1.38 2.34 20.38%
DY 3.19 3.60 2.99 3.30 2.91 2.08 1.67 11.37%
P/NAPS 1.70 1.41 2.20 2.89 2.25 4.34 5.37 -17.43%

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