[MPI] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 144.54%
YoY- -36.06%
Quarter Report
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 318,349 315,613 370,450 312,319 394,106 385,743 399,098 -3.69%
PBT 2,692 -9,935 34,790 21,520 37,030 40,979 64,195 -41.02%
Tax -1,644 -1,593 -3,632 -2,452 -3,337 -5,518 -3,174 -10.37%
NP 1,048 -11,528 31,158 19,068 33,693 35,461 61,021 -49.17%
-
NP to SH 143 -9,625 25,836 17,774 27,798 26,236 46,068 -61.77%
-
Tax Rate 61.07% - 10.44% 11.39% 9.01% 13.47% 4.94% -
Total Cost 317,301 327,141 339,292 293,251 360,413 350,282 338,077 -1.05%
-
Net Worth 757,900 753,345 755,985 713,298 803,139 740,689 704,148 1.23%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 11,031 9,683 19,484 19,489 19,493 25,339 33,815 -17.01%
Div Payout % 7,714.29% 0.00% 75.41% 109.65% 70.13% 96.58% 73.40% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 757,900 753,345 755,985 713,298 803,139 740,689 704,148 1.23%
NOSH 204,285 193,661 194,841 194,890 194,936 194,918 198,911 0.44%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.33% -3.65% 8.41% 6.11% 8.55% 9.19% 15.29% -
ROE 0.02% -1.28% 3.42% 2.49% 3.46% 3.54% 6.54% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 155.84 162.97 190.13 160.25 202.17 197.90 200.64 -4.12%
EPS 0.07 -4.97 13.26 9.12 14.26 13.46 23.16 -61.94%
DPS 5.40 5.00 10.00 10.00 10.00 13.00 17.00 -17.38%
NAPS 3.71 3.89 3.88 3.66 4.12 3.80 3.54 0.78%
Adjusted Per Share Value based on latest NOSH - 194,890
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 151.68 150.37 176.50 148.81 187.77 183.79 190.15 -3.69%
EPS 0.07 -4.59 12.31 8.47 13.24 12.50 21.95 -61.60%
DPS 5.26 4.61 9.28 9.29 9.29 12.07 16.11 -17.00%
NAPS 3.611 3.5893 3.6019 3.3985 3.8266 3.529 3.3549 1.23%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.67 3.01 5.85 5.68 6.90 9.20 10.00 -
P/RPS 1.71 1.85 3.08 3.54 3.41 4.65 4.98 -16.30%
P/EPS 3,814.29 -60.56 44.12 62.28 48.39 68.35 43.18 110.89%
EY 0.03 -1.65 2.27 1.61 2.07 1.46 2.32 -51.52%
DY 2.02 1.66 1.71 1.76 1.45 1.41 1.70 2.91%
P/NAPS 0.72 0.77 1.51 1.55 1.67 2.42 2.82 -20.33%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 08/11/11 16/11/10 17/11/09 18/11/08 27/11/07 31/10/06 -
Price 2.63 3.21 5.75 5.60 6.25 8.95 9.90 -
P/RPS 1.69 1.97 3.02 3.49 3.09 4.52 4.93 -16.32%
P/EPS 3,757.14 -64.59 43.36 61.40 43.83 66.49 42.75 110.71%
EY 0.03 -1.55 2.31 1.63 2.28 1.50 2.34 -51.58%
DY 2.05 1.56 1.74 1.79 1.60 1.45 1.72 2.96%
P/NAPS 0.71 0.83 1.48 1.53 1.52 2.36 2.80 -20.42%

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