[MPI] YoY Quarter Result on 31-Mar-2006 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
16-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 34.56%
YoY- 557.18%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 201,331 363,278 343,756 355,914 263,209 314,652 213,223 -0.95%
PBT -72,007 15,895 32,214 47,240 12,143 51,824 6,122 -
Tax -709 -3,617 -7,780 -6,831 -7,589 -13,593 -5,511 -28.92%
NP -72,716 12,278 24,434 40,409 4,554 38,231 611 -
-
NP to SH -53,854 9,045 20,158 29,928 4,554 38,231 611 -
-
Tax Rate - 22.76% 24.15% 14.46% 62.50% 26.23% 90.02% -
Total Cost 274,047 351,000 319,322 315,505 258,655 276,421 212,612 4.31%
-
Net Worth 723,121 779,741 730,304 699,977 666,196 706,139 648,448 1.83%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 19,491 46,784 45,768 44,742 44,744 895 39,064 -10.93%
Div Payout % 0.00% 517.24% 227.05% 149.50% 982.53% 2.34% 6,393.55% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 723,121 779,741 730,304 699,977 666,196 706,139 648,448 1.83%
NOSH 194,911 194,935 198,993 198,857 198,864 198,912 197,096 -0.18%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -36.12% 3.38% 7.11% 11.35% 1.73% 12.15% 0.29% -
ROE -7.45% 1.16% 2.76% 4.28% 0.68% 5.41% 0.09% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 103.29 186.36 172.75 178.98 132.36 158.19 108.18 -0.76%
EPS -27.63 4.64 10.13 15.05 2.29 19.22 0.31 -
DPS 10.00 24.00 23.00 22.50 22.50 0.45 19.82 -10.76%
NAPS 3.71 4.00 3.67 3.52 3.35 3.55 3.29 2.02%
Adjusted Per Share Value based on latest NOSH - 198,857
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 101.04 182.32 172.52 178.62 132.10 157.92 107.01 -0.95%
EPS -27.03 4.54 10.12 15.02 2.29 19.19 0.31 -
DPS 9.78 23.48 22.97 22.46 22.46 0.45 19.61 -10.93%
NAPS 3.6292 3.9133 3.6652 3.513 3.3435 3.5439 3.2544 1.83%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 4.46 8.75 10.30 10.10 12.50 17.00 10.40 -
P/RPS 4.32 4.70 5.96 5.64 9.44 10.75 9.61 -12.46%
P/EPS -16.14 188.58 101.68 67.11 545.85 88.45 3,354.84 -
EY -6.20 0.53 0.98 1.49 0.18 1.13 0.03 -
DY 2.24 2.74 2.23 2.23 1.80 0.03 1.91 2.68%
P/NAPS 1.20 2.19 2.81 2.87 3.73 4.79 3.16 -14.89%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 18/05/09 22/05/08 23/05/07 16/05/06 11/05/05 17/05/04 16/05/03 -
Price 5.00 8.70 10.00 10.60 12.50 15.20 12.40 -
P/RPS 4.84 4.67 5.79 5.92 9.44 9.61 11.46 -13.37%
P/EPS -18.10 187.50 98.72 70.43 545.85 79.08 4,000.00 -
EY -5.53 0.53 1.01 1.42 0.18 1.26 0.03 -
DY 2.00 2.76 2.30 2.12 1.80 0.03 1.60 3.78%
P/NAPS 1.35 2.18 2.72 3.01 3.73 4.28 3.77 -15.71%

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