[MPI] YoY Cumulative 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- 24.17%
YoY- 56.07%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,012,575 888,945 1,172,889 1,118,964 971,683 835,578 854,718 2.86%
PBT 92,478 -55,008 124,334 147,966 105,916 50,424 118,525 -4.04%
Tax -9,229 -6,163 -13,392 -17,531 -10,148 -26,147 -38,455 -21.15%
NP 83,249 -61,171 110,942 130,435 95,768 24,277 80,070 0.65%
-
NP to SH 70,627 -40,788 84,486 103,562 66,354 24,277 80,070 -2.06%
-
Tax Rate 9.98% - 10.77% 11.85% 9.58% 51.85% 32.44% -
Total Cost 929,326 950,116 1,061,947 988,529 875,915 811,301 774,648 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 48,721 38,975 72,110 79,555 74,588 74,621 1,193 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 9.64% -5.64% 10.84% 14.19% 9.48% 3.64% 11.34% -
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 519.57 456.15 601.81 562.60 488.52 419.91 429.65 3.21%
EPS 36.24 -20.93 43.35 52.07 33.36 12.20 40.25 -1.73%
DPS 25.00 20.00 37.00 40.00 37.50 37.50 0.60 86.14%
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 508.19 446.14 588.64 561.58 487.66 419.36 428.96 2.86%
EPS 35.45 -20.47 42.40 51.98 33.30 12.18 40.19 -2.06%
DPS 24.45 19.56 36.19 39.93 37.43 37.45 0.60 85.45%
NAPS 3.6776 3.6285 3.9125 3.6633 3.5138 3.3456 3.5443 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 1.26 0.98 1.45 1.83 2.07 2.98 3.96 -17.36%
P/EPS 18.10 -21.31 20.18 19.78 30.28 102.46 42.24 -13.16%
EY 5.52 -4.69 4.95 5.06 3.30 0.98 2.37 15.12%
DY 3.81 4.48 4.23 3.88 3.71 3.00 0.04 113.62%
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 1.15 1.10 1.45 1.78 2.17 2.98 3.54 -17.08%
P/EPS 16.56 -23.89 20.07 19.20 31.77 102.46 37.76 -12.83%
EY 6.04 -4.19 4.98 5.21 3.15 0.98 2.65 14.71%
DY 4.17 4.00 4.25 4.00 3.54 3.00 0.04 116.86%
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