[MPI] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -17.22%
YoY- 56.07%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,350,100 1,185,260 1,563,852 1,491,952 1,295,577 1,114,104 1,139,624 2.86%
PBT 123,304 -73,344 165,778 197,288 141,221 67,232 158,033 -4.04%
Tax -12,305 -8,217 -17,856 -23,374 -13,530 -34,862 -51,273 -21.16%
NP 110,998 -81,561 147,922 173,913 127,690 32,369 106,760 0.65%
-
NP to SH 94,169 -54,384 112,648 138,082 88,472 32,369 106,760 -2.06%
-
Tax Rate 9.98% - 10.77% 11.85% 9.58% 51.85% 32.44% -
Total Cost 1,239,101 1,266,821 1,415,929 1,318,038 1,167,886 1,081,734 1,032,864 3.07%
-
Net Worth 732,774 722,997 779,570 729,926 700,138 666,622 706,207 0.61%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 64,962 51,967 96,147 106,074 99,451 99,495 1,591 85.51%
Div Payout % 68.98% 0.00% 85.35% 76.82% 112.41% 307.38% 1.49% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 732,774 722,997 779,570 729,926 700,138 666,622 706,207 0.61%
NOSH 194,886 194,878 194,892 198,889 198,902 198,991 198,931 -0.34%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.22% -6.88% 9.46% 11.66% 9.86% 2.91% 9.37% -
ROE 12.85% -7.52% 14.45% 18.92% 12.64% 4.86% 15.12% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 692.76 608.21 802.42 750.14 651.36 559.87 572.87 3.21%
EPS 48.32 -27.91 57.80 69.43 44.48 16.27 53.67 -1.73%
DPS 33.33 26.67 49.33 53.33 50.00 50.00 0.80 86.13%
NAPS 3.76 3.71 4.00 3.67 3.52 3.35 3.55 0.96%
Adjusted Per Share Value based on latest NOSH - 198,993
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 643.26 564.72 745.10 710.85 617.28 530.82 542.98 2.86%
EPS 44.87 -25.91 53.67 65.79 42.15 15.42 50.87 -2.06%
DPS 30.95 24.76 45.81 50.54 47.38 47.41 0.76 85.43%
NAPS 3.4913 3.4448 3.7143 3.4778 3.3358 3.1761 3.3648 0.61%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 6.56 4.46 8.75 10.30 10.10 12.50 17.00 -
P/RPS 0.95 0.73 1.09 1.37 1.55 2.23 2.97 -17.29%
P/EPS 13.58 -15.98 15.14 14.84 22.71 76.84 31.68 -13.16%
EY 7.37 -6.26 6.61 6.74 4.40 1.30 3.16 15.15%
DY 5.08 5.98 5.64 5.18 4.95 4.00 0.05 115.93%
P/NAPS 1.74 1.20 2.19 2.81 2.87 3.73 4.79 -15.52%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 18/05/09 22/05/08 23/05/07 16/05/06 11/05/05 17/05/04 -
Price 6.00 5.00 8.70 10.00 10.60 12.50 15.20 -
P/RPS 0.87 0.82 1.08 1.33 1.63 2.23 2.65 -16.93%
P/EPS 12.42 -17.92 15.05 14.40 23.83 76.84 28.32 -12.83%
EY 8.05 -5.58 6.64 6.94 4.20 1.30 3.53 14.72%
DY 5.56 5.33 5.67 5.33 4.72 4.00 0.05 119.21%
P/NAPS 1.60 1.35 2.18 2.72 3.01 3.73 4.28 -15.11%

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