[MPI] YoY TTM Result on 30-Sep-2008 [#1]

Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 1.39%
YoY- 1.65%
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,360,410 1,444,333 1,068,843 1,547,489 1,471,974 1,461,685 1,096,461 3.65%
PBT 38,933 98,254 -77,244 152,530 166,421 206,845 46,406 -2.88%
Tax -6,621 39,722 -3,278 -6,999 -25,014 -19,852 21,496 -
NP 32,312 137,976 -80,522 145,531 141,407 186,993 67,902 -11.63%
-
NP to SH 23,307 113,469 -49,928 113,738 111,892 139,019 43,770 -9.96%
-
Tax Rate 17.01% -40.43% - 4.59% 15.03% 9.60% -46.32% -
Total Cost 1,328,098 1,306,357 1,149,365 1,401,958 1,330,567 1,274,692 1,028,559 4.34%
-
Net Worth 753,345 755,985 713,298 803,139 740,689 704,148 660,461 2.21%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 29,043 48,726 38,980 66,278 71,107 78,557 74,584 -14.53%
Div Payout % 124.61% 42.94% 0.00% 58.27% 63.55% 56.51% 170.40% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 753,345 755,985 713,298 803,139 740,689 704,148 660,461 2.21%
NOSH 193,661 194,841 194,890 194,936 194,918 198,911 198,934 -0.44%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.38% 9.55% -7.53% 9.40% 9.61% 12.79% 6.19% -
ROE 3.09% 15.01% -7.00% 14.16% 15.11% 19.74% 6.63% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 702.47 741.29 548.43 793.84 755.18 734.84 551.17 4.12%
EPS 12.03 58.24 -25.62 58.35 57.40 69.89 22.00 -9.56%
DPS 15.00 25.00 20.00 34.00 36.48 39.50 37.50 -14.15%
NAPS 3.89 3.88 3.66 4.12 3.80 3.54 3.32 2.67%
Adjusted Per Share Value based on latest NOSH - 194,936
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 682.76 724.88 536.43 776.65 738.75 733.58 550.29 3.65%
EPS 11.70 56.95 -25.06 57.08 56.16 69.77 21.97 -9.96%
DPS 14.58 24.45 19.56 33.26 35.69 39.43 37.43 -14.53%
NAPS 3.7809 3.7941 3.5799 4.0308 3.7173 3.5339 3.3147 2.21%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.01 5.85 5.68 6.90 9.20 10.00 10.60 -
P/RPS 0.43 0.79 1.04 0.87 1.22 1.36 1.92 -22.06%
P/EPS 25.01 10.05 -22.17 11.83 16.03 14.31 48.18 -10.34%
EY 4.00 9.95 -4.51 8.46 6.24 6.99 2.08 11.50%
DY 4.98 4.27 3.52 4.93 3.97 3.95 3.54 5.85%
P/NAPS 0.77 1.51 1.55 1.67 2.42 2.82 3.19 -21.08%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 08/11/11 16/11/10 17/11/09 18/11/08 27/11/07 31/10/06 21/11/05 -
Price 3.21 5.75 5.60 6.25 8.95 9.90 9.65 -
P/RPS 0.46 0.78 1.02 0.79 1.19 1.35 1.75 -19.95%
P/EPS 26.67 9.87 -21.86 10.71 15.59 14.17 43.86 -7.95%
EY 3.75 10.13 -4.57 9.34 6.41 7.06 2.28 8.64%
DY 4.67 4.35 3.57 5.44 4.08 3.99 3.89 3.09%
P/NAPS 0.83 1.48 1.53 1.52 2.36 2.80 2.91 -18.85%

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