[MPI] YoY Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -70.13%
YoY- -20.72%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 394,106 385,743 399,098 297,178 315,119 246,884 219,866 10.20%
PBT 37,030 40,979 64,195 22,731 29,688 22,119 16,050 14.93%
Tax -3,337 -5,518 -3,174 1,167 -11,796 -9,184 -9,053 -15.31%
NP 33,693 35,461 61,021 23,898 17,892 12,935 6,997 29.91%
-
NP to SH 27,798 26,236 46,068 14,184 17,892 12,935 6,997 25.82%
-
Tax Rate 9.01% 13.47% 4.94% -5.13% 39.73% 41.52% 56.40% -
Total Cost 360,413 350,282 338,077 273,280 297,227 233,949 212,869 9.16%
-
Net Worth 803,139 740,689 704,148 660,461 688,613 666,649 681,809 2.76%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 19,493 25,339 33,815 29,840 29,853 29,850 - -
Div Payout % 70.13% 96.58% 73.40% 210.38% 166.85% 230.77% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 803,139 740,689 704,148 660,461 688,613 666,649 681,809 2.76%
NOSH 194,936 194,918 198,911 198,934 199,021 199,000 198,778 -0.32%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.55% 9.19% 15.29% 8.04% 5.68% 5.24% 3.18% -
ROE 3.46% 3.54% 6.54% 2.15% 2.60% 1.94% 1.03% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 202.17 197.90 200.64 149.39 158.33 124.06 110.61 10.56%
EPS 14.26 13.46 23.16 7.13 8.99 6.50 3.52 26.23%
DPS 10.00 13.00 17.00 15.00 15.00 15.00 0.00 -
NAPS 4.12 3.80 3.54 3.32 3.46 3.35 3.43 3.09%
Adjusted Per Share Value based on latest NOSH - 198,934
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 197.79 193.59 200.30 149.15 158.15 123.91 110.35 10.20%
EPS 13.95 13.17 23.12 7.12 8.98 6.49 3.51 25.83%
DPS 9.78 12.72 16.97 14.98 14.98 14.98 0.00 -
NAPS 4.0308 3.7173 3.5339 3.3147 3.456 3.3458 3.4218 2.76%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 6.90 9.20 10.00 10.60 13.10 15.40 11.40 -
P/RPS 3.41 4.65 4.98 7.10 8.27 12.41 10.31 -16.82%
P/EPS 48.39 68.35 43.18 148.67 145.72 236.92 323.86 -27.13%
EY 2.07 1.46 2.32 0.67 0.69 0.42 0.31 37.18%
DY 1.45 1.41 1.70 1.42 1.15 0.97 0.00 -
P/NAPS 1.67 2.42 2.82 3.19 3.79 4.60 3.32 -10.81%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 27/11/07 31/10/06 21/11/05 25/11/04 18/11/03 14/11/02 -
Price 6.25 8.95 9.90 9.65 14.80 17.40 12.20 -
P/RPS 3.09 4.52 4.93 6.46 9.35 14.03 11.03 -19.09%
P/EPS 43.83 66.49 42.75 135.34 164.63 267.69 346.59 -29.12%
EY 2.28 1.50 2.34 0.74 0.61 0.37 0.29 40.96%
DY 1.60 1.45 1.72 1.55 1.01 0.86 0.00 -
P/NAPS 1.52 2.36 2.80 2.91 4.28 5.19 3.56 -13.21%

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