[MPI] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -25.12%
YoY- -143.9%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,194,458 1,360,410 1,444,333 1,068,843 1,547,489 1,471,974 1,461,685 -3.30%
PBT -14,874 38,933 98,254 -77,244 152,530 166,421 206,845 -
Tax 4,269 -6,621 39,722 -3,278 -6,999 -25,014 -19,852 -
NP -10,605 32,312 137,976 -80,522 145,531 141,407 186,993 -
-
NP to SH -9,997 23,307 113,469 -49,928 113,738 111,892 139,019 -
-
Tax Rate - 17.01% -40.43% - 4.59% 15.03% 9.60% -
Total Cost 1,205,063 1,328,098 1,306,357 1,149,365 1,401,958 1,330,567 1,274,692 -0.93%
-
Net Worth 757,900 753,345 755,985 713,298 803,139 740,689 704,148 1.23%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 20,725 29,043 48,726 38,980 66,278 71,107 78,557 -19.89%
Div Payout % 0.00% 124.61% 42.94% 0.00% 58.27% 63.55% 56.51% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 757,900 753,345 755,985 713,298 803,139 740,689 704,148 1.23%
NOSH 204,285 193,661 194,841 194,890 194,936 194,918 198,911 0.44%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -0.89% 2.38% 9.55% -7.53% 9.40% 9.61% 12.79% -
ROE -1.32% 3.09% 15.01% -7.00% 14.16% 15.11% 19.74% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 584.70 702.47 741.29 548.43 793.84 755.18 734.84 -3.73%
EPS -4.89 12.03 58.24 -25.62 58.35 57.40 69.89 -
DPS 10.15 15.00 25.00 20.00 34.00 36.48 39.50 -20.24%
NAPS 3.71 3.89 3.88 3.66 4.12 3.80 3.54 0.78%
Adjusted Per Share Value based on latest NOSH - 194,890
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 569.10 648.17 688.16 509.25 737.31 701.33 696.43 -3.30%
EPS -4.76 11.10 54.06 -23.79 54.19 53.31 66.24 -
DPS 9.87 13.84 23.22 18.57 31.58 33.88 37.43 -19.90%
NAPS 3.611 3.5893 3.6019 3.3985 3.8266 3.529 3.3549 1.23%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.67 3.01 5.85 5.68 6.90 9.20 10.00 -
P/RPS 0.46 0.43 0.79 1.04 0.87 1.22 1.36 -16.51%
P/EPS -54.56 25.01 10.05 -22.17 11.83 16.03 14.31 -
EY -1.83 4.00 9.95 -4.51 8.46 6.24 6.99 -
DY 3.80 4.98 4.27 3.52 4.93 3.97 3.95 -0.64%
P/NAPS 0.72 0.77 1.51 1.55 1.67 2.42 2.82 -20.33%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 08/11/11 16/11/10 17/11/09 18/11/08 27/11/07 31/10/06 -
Price 2.63 3.21 5.75 5.60 6.25 8.95 9.90 -
P/RPS 0.45 0.46 0.78 1.02 0.79 1.19 1.35 -16.71%
P/EPS -53.74 26.67 9.87 -21.86 10.71 15.59 14.17 -
EY -1.86 3.75 10.13 -4.57 9.34 6.41 7.06 -
DY 3.86 4.67 4.35 3.57 5.44 4.08 3.99 -0.55%
P/NAPS 0.71 0.83 1.48 1.53 1.52 2.36 2.80 -20.42%

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