[MPI] YoY TTM 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- 29.76%
YoY- 217.61%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,068,843 1,547,489 1,471,974 1,461,685 1,096,461 1,251,598 909,540 2.72%
PBT -77,244 152,530 166,421 206,845 46,406 170,899 53,622 -
Tax -3,278 -6,999 -25,014 -19,852 21,496 -34,759 -1,017 21.51%
NP -80,522 145,531 141,407 186,993 67,902 136,140 52,605 -
-
NP to SH -49,928 113,738 111,892 139,019 43,770 136,140 52,605 -
-
Tax Rate - 4.59% 15.03% 9.60% -46.32% 20.34% 1.90% -
Total Cost 1,149,365 1,401,958 1,330,567 1,274,692 1,028,559 1,115,458 856,935 5.01%
-
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 38,980 66,278 71,107 78,557 74,584 30,748 98,398 -14.28%
Div Payout % 0.00% 58.27% 63.55% 56.51% 170.40% 22.59% 187.05% -
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 -7.53% 9.40% 9.61% 12.79% 6.19% 10.88% 5.78% -
ROE -7.00% 14.16% 15.11% 19.74% 6.63% 19.77% 7.89% -
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 548.43 793.84 755.18 734.84 551.17 628.88 457.06 3.08%
EPS -25.62 58.35 57.40 69.89 22.00 68.40 26.43 -
DPS 20.00 34.00 36.48 39.50 37.50 15.45 49.82 -14.09%
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 509.25 737.31 701.33 696.43 522.41 596.33 433.35 2.72%
EPS -23.79 54.19 53.31 66.24 20.85 64.86 25.06 -
DPS 18.57 31.58 33.88 37.43 35.54 14.65 46.88 -14.28%
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 1.04 0.87 1.22 1.36 1.92 2.08 3.37 -17.77%
P/EPS -22.17 11.83 16.03 14.31 48.18 19.15 58.26 -
EY -4.51 8.46 6.24 6.99 2.08 5.22 1.72 -
DY 3.52 4.93 3.97 3.95 3.54 1.18 3.24 1.38%
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 1.02 0.79 1.19 1.35 1.75 2.35 3.81 -19.70%
P/EPS -21.86 10.71 15.59 14.17 43.86 21.64 65.82 -
EY -4.57 9.34 6.41 7.06 2.28 4.62 1.52 -
DY 3.57 5.44 4.08 3.99 3.89 1.04 2.86 3.76%
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