[MPI] YoY TTM Result on 30-Jun-2006 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 19.63%
YoY- 125.65%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,150,630 1,539,126 1,485,329 1,359,765 1,114,402 1,183,363 882,522 4.51%
PBT -61,734 156,479 189,637 165,381 53,363 163,330 47,553 -
Tax -4,163 -9,180 -22,670 -15,511 8,533 -32,147 -886 29.38%
NP -65,897 147,299 166,967 149,870 61,896 131,183 46,667 -
-
NP to SH -39,904 112,176 131,724 107,135 47,478 131,183 46,667 -
-
Tax Rate - 5.87% 11.95% 9.38% -15.99% 19.68% 1.86% -
Total Cost 1,216,527 1,391,827 1,318,362 1,209,895 1,052,506 1,052,180 835,855 6.44%
-
Net Worth 705,235 765,810 713,307 696,260 644,693 670,236 652,434 1.30%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 38,984 72,123 79,583 74,582 74,597 30,745 68,548 -8.96%
Div Payout % 0.00% 64.30% 60.42% 69.62% 157.12% 23.44% 146.89% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 705,235 765,810 713,307 696,260 644,693 670,236 652,434 1.30%
NOSH 196,444 194,862 194,892 198,931 198,979 198,883 198,913 -0.20%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -5.73% 9.57% 11.24% 11.02% 5.55% 11.09% 5.29% -
ROE -5.66% 14.65% 18.47% 15.39% 7.36% 19.57% 7.15% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 585.73 789.85 762.13 683.53 560.06 595.00 443.67 4.73%
EPS -20.31 57.57 67.59 53.86 23.86 65.96 23.46 -
DPS 20.00 37.00 40.83 37.50 37.50 15.45 34.82 -8.81%
NAPS 3.59 3.93 3.66 3.50 3.24 3.37 3.28 1.51%
Adjusted Per Share Value based on latest NOSH - 198,931
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 548.22 733.32 707.69 647.87 530.96 563.82 420.48 4.51%
EPS -19.01 53.45 62.76 51.04 22.62 62.50 22.23 -
DPS 18.57 34.36 37.92 35.54 35.54 14.65 32.66 -8.97%
NAPS 3.3601 3.6487 3.3986 3.3174 3.0717 3.1934 3.1085 1.30%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 5.00 7.00 9.90 10.00 11.80 15.50 14.40 -
P/RPS 0.85 0.89 1.30 1.46 2.11 2.61 3.25 -20.01%
P/EPS -24.61 12.16 14.65 18.57 49.45 23.50 61.38 -
EY -4.06 8.22 6.83 5.39 2.02 4.26 1.63 -
DY 4.00 5.29 4.12 3.75 3.18 1.00 2.42 8.72%
P/NAPS 1.39 1.78 2.70 2.86 3.64 4.60 4.39 -17.42%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 21/08/08 24/08/07 16/08/06 16/08/05 26/08/04 27/08/03 -
Price 5.75 6.95 9.30 9.95 11.60 13.60 15.30 -
P/RPS 0.98 0.88 1.22 1.46 2.07 2.29 3.45 -18.90%
P/EPS -28.31 12.07 13.76 18.48 48.62 20.62 65.21 -
EY -3.53 8.28 7.27 5.41 2.06 4.85 1.53 -
DY 3.48 5.32 4.39 3.77 3.23 1.14 2.28 7.29%
P/NAPS 1.60 1.77 2.54 2.84 3.58 4.04 4.66 -16.30%

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