[MPI] YoY TTM Result on 30-Jun-2003 [#4]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 186.02%
YoY- 244.12%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,359,765 1,114,402 1,183,363 882,522 768,842 1,350,682 1,526,578 -1.90%
PBT 165,381 53,363 163,330 47,553 -17,792 317,657 501,342 -16.86%
Tax -15,511 8,533 -32,147 -886 -14,589 -98,942 -174,665 -33.19%
NP 149,870 61,896 131,183 46,667 -32,381 218,715 326,677 -12.17%
-
NP to SH 107,135 47,478 131,183 46,667 -32,381 201,011 326,677 -16.95%
-
Tax Rate 9.38% -15.99% 19.68% 1.86% - 31.15% 34.84% -
Total Cost 1,209,895 1,052,506 1,052,180 835,855 801,223 1,131,967 1,199,901 0.13%
-
Net Worth 696,260 644,693 670,236 652,434 596,353 797,674 799,028 -2.26%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 74,582 74,597 30,745 68,548 81,137 131,602 113,427 -6.74%
Div Payout % 69.62% 157.12% 23.44% 146.89% 0.00% 65.47% 34.72% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 696,260 644,693 670,236 652,434 596,353 797,674 799,028 -2.26%
NOSH 198,931 198,979 198,883 198,913 198,784 198,921 203,237 -0.35%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.02% 5.55% 11.09% 5.29% -4.21% 16.19% 21.40% -
ROE 15.39% 7.36% 19.57% 7.15% -5.43% 25.20% 40.88% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 683.53 560.06 595.00 443.67 386.77 679.00 751.13 -1.55%
EPS 53.86 23.86 65.96 23.46 -16.29 101.05 160.74 -16.65%
DPS 37.50 37.50 15.45 34.82 40.80 65.80 55.80 -6.40%
NAPS 3.50 3.24 3.37 3.28 3.00 4.01 3.9315 -1.91%
Adjusted Per Share Value based on latest NOSH - 198,913
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 682.43 559.29 593.90 442.92 385.86 677.87 766.15 -1.90%
EPS 53.77 23.83 65.84 23.42 -16.25 100.88 163.95 -16.94%
DPS 37.43 37.44 15.43 34.40 40.72 66.05 56.93 -6.74%
NAPS 3.4944 3.2356 3.3638 3.2744 2.993 4.0033 4.0101 -2.26%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 10.00 11.80 15.50 14.40 15.10 13.20 39.00 -
P/RPS 1.46 2.11 2.61 3.25 3.90 1.94 5.19 -19.04%
P/EPS 18.57 49.45 23.50 61.38 -92.70 13.06 24.26 -4.35%
EY 5.39 2.02 4.26 1.63 -1.08 7.66 4.12 4.57%
DY 3.75 3.18 1.00 2.42 2.70 4.98 1.43 17.42%
P/NAPS 2.86 3.64 4.60 4.39 5.03 3.29 9.92 -18.71%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 16/08/06 16/08/05 26/08/04 27/08/03 15/08/02 27/08/01 21/08/00 -
Price 9.95 11.60 13.60 15.30 15.10 13.60 34.75 -
P/RPS 1.46 2.07 2.29 3.45 3.90 2.00 4.63 -17.49%
P/EPS 18.48 48.62 20.62 65.21 -92.70 13.46 21.62 -2.58%
EY 5.41 2.06 4.85 1.53 -1.08 7.43 4.63 2.62%
DY 3.77 3.23 1.14 2.28 2.70 4.84 1.61 15.22%
P/NAPS 2.84 3.58 4.04 4.66 5.03 3.39 8.84 -17.23%

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