[MPI] YoY Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -25.34%
YoY- -18.42%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,430,485 1,350,100 1,185,260 1,563,852 1,491,952 1,295,577 1,114,104 4.25%
PBT 104,180 123,304 -73,344 165,778 197,288 141,221 67,232 7.56%
Tax -10,270 -12,305 -8,217 -17,856 -23,374 -13,530 -34,862 -18.42%
NP 93,909 110,998 -81,561 147,922 173,913 127,690 32,369 19.41%
-
NP to SH 74,906 94,169 -54,384 112,648 138,082 88,472 32,369 15.00%
-
Tax Rate 9.86% 9.98% - 10.77% 11.85% 9.58% 51.85% -
Total Cost 1,336,576 1,239,101 1,266,821 1,415,929 1,318,038 1,167,886 1,081,734 3.58%
-
Net Worth 764,855 732,774 722,997 779,570 729,926 700,138 666,622 2.31%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 51,766 64,962 51,967 96,147 106,074 99,451 99,495 -10.31%
Div Payout % 69.11% 68.98% 0.00% 85.35% 76.82% 112.41% 307.38% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 764,855 732,774 722,997 779,570 729,926 700,138 666,622 2.31%
NOSH 194,125 194,886 194,878 194,892 198,889 198,902 198,991 -0.41%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 6.56% 8.22% -6.88% 9.46% 11.66% 9.86% 2.91% -
ROE 9.79% 12.85% -7.52% 14.45% 18.92% 12.64% 4.86% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 736.89 692.76 608.21 802.42 750.14 651.36 559.87 4.68%
EPS 38.59 48.32 -27.91 57.80 69.43 44.48 16.27 15.47%
DPS 26.67 33.33 26.67 49.33 53.33 50.00 50.00 -9.94%
NAPS 3.94 3.76 3.71 4.00 3.67 3.52 3.35 2.73%
Adjusted Per Share Value based on latest NOSH - 194,935
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 717.93 677.58 594.85 784.86 748.77 650.22 559.14 4.25%
EPS 37.59 47.26 -27.29 56.54 69.30 44.40 16.25 14.99%
DPS 25.98 32.60 26.08 48.25 53.24 49.91 49.93 -10.31%
NAPS 3.8386 3.6776 3.6285 3.9125 3.6633 3.5138 3.3456 2.31%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 5.41 6.56 4.46 8.75 10.30 10.10 12.50 -
P/RPS 0.73 0.95 0.73 1.09 1.37 1.55 2.23 -16.97%
P/EPS 14.02 13.58 -15.98 15.14 14.84 22.71 76.84 -24.67%
EY 7.13 7.37 -6.26 6.61 6.74 4.40 1.30 32.78%
DY 4.93 5.08 5.98 5.64 5.18 4.95 4.00 3.54%
P/NAPS 1.37 1.74 1.20 2.19 2.81 2.87 3.73 -15.36%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/04/11 25/05/10 18/05/09 22/05/08 23/05/07 16/05/06 11/05/05 -
Price 5.40 6.00 5.00 8.70 10.00 10.60 12.50 -
P/RPS 0.73 0.87 0.82 1.08 1.33 1.63 2.23 -16.97%
P/EPS 13.99 12.42 -17.92 15.05 14.40 23.83 76.84 -24.70%
EY 7.15 8.05 -5.58 6.64 6.94 4.20 1.30 32.84%
DY 4.94 5.56 5.33 5.67 5.33 4.72 4.00 3.57%
P/NAPS 1.37 1.60 1.35 2.18 2.72 3.01 3.73 -15.36%

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