[MPI] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -37.02%
YoY- -63.81%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,539,126 1,485,329 1,359,765 1,114,402 1,183,363 882,522 768,842 12.25%
PBT 156,479 189,637 165,381 53,363 163,330 47,553 -17,792 -
Tax -9,180 -22,670 -15,511 8,533 -32,147 -886 -14,589 -7.42%
NP 147,299 166,967 149,870 61,896 131,183 46,667 -32,381 -
-
NP to SH 112,176 131,724 107,135 47,478 131,183 46,667 -32,381 -
-
Tax Rate 5.87% 11.95% 9.38% -15.99% 19.68% 1.86% - -
Total Cost 1,391,827 1,318,362 1,209,895 1,052,506 1,052,180 835,855 801,223 9.63%
-
Net Worth 765,810 713,307 696,260 644,693 670,236 652,434 596,353 4.25%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 72,123 79,583 74,582 74,597 30,745 68,548 81,137 -1.94%
Div Payout % 64.30% 60.42% 69.62% 157.12% 23.44% 146.89% 0.00% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 765,810 713,307 696,260 644,693 670,236 652,434 596,353 4.25%
NOSH 194,862 194,892 198,931 198,979 198,883 198,913 198,784 -0.33%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.57% 11.24% 11.02% 5.55% 11.09% 5.29% -4.21% -
ROE 14.65% 18.47% 15.39% 7.36% 19.57% 7.15% -5.43% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 789.85 762.13 683.53 560.06 595.00 443.67 386.77 12.62%
EPS 57.57 67.59 53.86 23.86 65.96 23.46 -16.29 -
DPS 37.00 40.83 37.50 37.50 15.45 34.82 40.80 -1.61%
NAPS 3.93 3.66 3.50 3.24 3.37 3.28 3.00 4.59%
Adjusted Per Share Value based on latest NOSH - 198,979
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 772.45 745.45 682.43 559.29 593.90 442.92 385.86 12.25%
EPS 56.30 66.11 53.77 23.83 65.84 23.42 -16.25 -
DPS 36.20 39.94 37.43 37.44 15.43 34.40 40.72 -1.94%
NAPS 3.8434 3.5799 3.4944 3.2356 3.3638 3.2744 2.993 4.25%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 7.00 9.90 10.00 11.80 15.50 14.40 15.10 -
P/RPS 0.89 1.30 1.46 2.11 2.61 3.25 3.90 -21.80%
P/EPS 12.16 14.65 18.57 49.45 23.50 61.38 -92.70 -
EY 8.22 6.83 5.39 2.02 4.26 1.63 -1.08 -
DY 5.29 4.12 3.75 3.18 1.00 2.42 2.70 11.85%
P/NAPS 1.78 2.70 2.86 3.64 4.60 4.39 5.03 -15.88%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 21/08/08 24/08/07 16/08/06 16/08/05 26/08/04 27/08/03 15/08/02 -
Price 6.95 9.30 9.95 11.60 13.60 15.30 15.10 -
P/RPS 0.88 1.22 1.46 2.07 2.29 3.45 3.90 -21.95%
P/EPS 12.07 13.76 18.48 48.62 20.62 65.21 -92.70 -
EY 8.28 7.27 5.41 2.06 4.85 1.53 -1.08 -
DY 5.32 4.39 3.77 3.23 1.14 2.28 2.70 11.95%
P/NAPS 1.77 2.54 2.84 3.58 4.04 4.66 5.03 -15.96%

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