[MPI] YoY Quarter Result on 30-Sep-2006 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 12.96%
YoY- 224.79%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 312,319 394,106 385,743 399,098 297,178 315,119 246,884 3.99%
PBT 21,520 37,030 40,979 64,195 22,731 29,688 22,119 -0.45%
Tax -2,452 -3,337 -5,518 -3,174 1,167 -11,796 -9,184 -19.73%
NP 19,068 33,693 35,461 61,021 23,898 17,892 12,935 6.67%
-
NP to SH 17,774 27,798 26,236 46,068 14,184 17,892 12,935 5.43%
-
Tax Rate 11.39% 9.01% 13.47% 4.94% -5.13% 39.73% 41.52% -
Total Cost 293,251 360,413 350,282 338,077 273,280 297,227 233,949 3.83%
-
Net Worth 713,298 803,139 740,689 704,148 660,461 688,613 666,649 1.13%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 19,489 19,493 25,339 33,815 29,840 29,853 29,850 -6.85%
Div Payout % 109.65% 70.13% 96.58% 73.40% 210.38% 166.85% 230.77% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 713,298 803,139 740,689 704,148 660,461 688,613 666,649 1.13%
NOSH 194,890 194,936 194,918 198,911 198,934 199,021 199,000 -0.34%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.11% 8.55% 9.19% 15.29% 8.04% 5.68% 5.24% -
ROE 2.49% 3.46% 3.54% 6.54% 2.15% 2.60% 1.94% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 160.25 202.17 197.90 200.64 149.39 158.33 124.06 4.35%
EPS 9.12 14.26 13.46 23.16 7.13 8.99 6.50 5.80%
DPS 10.00 10.00 13.00 17.00 15.00 15.00 15.00 -6.52%
NAPS 3.66 4.12 3.80 3.54 3.32 3.46 3.35 1.48%
Adjusted Per Share Value based on latest NOSH - 198,911
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 148.81 187.77 183.79 190.15 141.59 150.14 117.63 3.99%
EPS 8.47 13.24 12.50 21.95 6.76 8.52 6.16 5.44%
DPS 9.29 9.29 12.07 16.11 14.22 14.22 14.22 -6.84%
NAPS 3.3985 3.8266 3.529 3.3549 3.1468 3.2809 3.1763 1.13%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 5.68 6.90 9.20 10.00 10.60 13.10 15.40 -
P/RPS 3.54 3.41 4.65 4.98 7.10 8.27 12.41 -18.85%
P/EPS 62.28 48.39 68.35 43.18 148.67 145.72 236.92 -19.94%
EY 1.61 2.07 1.46 2.32 0.67 0.69 0.42 25.07%
DY 1.76 1.45 1.41 1.70 1.42 1.15 0.97 10.42%
P/NAPS 1.55 1.67 2.42 2.82 3.19 3.79 4.60 -16.56%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 17/11/09 18/11/08 27/11/07 31/10/06 21/11/05 25/11/04 18/11/03 -
Price 5.60 6.25 8.95 9.90 9.65 14.80 17.40 -
P/RPS 3.49 3.09 4.52 4.93 6.46 9.35 14.03 -20.67%
P/EPS 61.40 43.83 66.49 42.75 135.34 164.63 267.69 -21.74%
EY 1.63 2.28 1.50 2.34 0.74 0.61 0.37 28.00%
DY 1.79 1.60 1.45 1.72 1.55 1.01 0.86 12.98%
P/NAPS 1.53 1.52 2.36 2.80 2.91 4.28 5.19 -18.40%

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