[MPI] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 854.34%
YoY- 645.97%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,221,163 1,212,983 1,446,491 1,274,260 1,255,182 1,539,254 1,507,046 -3.44%
PBT 13,357 -28,365 70,641 85,752 -22,863 166,005 207,431 -36.66%
Tax 1,285 -4,096 42,428 -7,229 -1,951 -18,531 -22,894 -
NP 14,642 -32,461 113,069 78,523 -24,814 147,474 184,537 -34.42%
-
NP to SH 13,669 -30,673 90,960 71,511 -13,098 112,648 144,343 -32.46%
-
Tax Rate -9.62% - -60.06% 8.43% - 11.16% 11.04% -
Total Cost 1,206,521 1,245,444 1,333,422 1,195,737 1,279,996 1,391,780 1,322,509 -1.51%
-
Net Worth 715,202 715,455 762,790 733,010 723,121 779,741 730,304 -0.34%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 20,696 19,377 38,844 48,731 38,984 72,123 79,583 -20.09%
Div Payout % 151.41% 0.00% 42.70% 68.15% 0.00% 64.03% 55.13% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 715,202 715,455 762,790 733,010 723,121 779,741 730,304 -0.34%
NOSH 193,297 193,890 193,601 194,949 194,911 194,935 198,993 -0.48%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.20% -2.68% 7.82% 6.16% -1.98% 9.58% 12.24% -
ROE 1.91% -4.29% 11.92% 9.76% -1.81% 14.45% 19.76% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 631.75 625.60 747.15 653.64 643.98 789.62 757.34 -2.97%
EPS 7.07 -15.82 46.98 36.68 -6.72 57.79 72.54 -32.13%
DPS 10.71 10.00 20.00 25.00 20.00 37.00 40.00 -19.70%
NAPS 3.70 3.69 3.94 3.76 3.71 4.00 3.67 0.13%
Adjusted Per Share Value based on latest NOSH - 194,949
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 612.87 608.77 725.96 639.52 629.94 772.51 756.35 -3.44%
EPS 6.86 -15.39 45.65 35.89 -6.57 56.54 72.44 -32.46%
DPS 10.39 9.73 19.50 24.46 19.57 36.20 39.94 -20.08%
NAPS 3.5894 3.5907 3.8283 3.6788 3.6292 3.9133 3.6652 -0.34%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.52 3.10 5.41 6.56 4.46 8.75 10.30 -
P/RPS 0.40 0.50 0.72 1.00 0.69 1.11 1.36 -18.43%
P/EPS 35.64 -19.60 11.51 17.88 -66.37 15.14 14.20 16.55%
EY 2.81 -5.10 8.68 5.59 -1.51 6.60 7.04 -14.18%
DY 4.25 3.23 3.70 3.81 4.48 4.23 3.88 1.52%
P/NAPS 0.68 0.84 1.37 1.74 1.20 2.19 2.81 -21.04%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 03/05/13 26/04/12 26/04/11 25/05/10 18/05/09 22/05/08 23/05/07 -
Price 2.49 2.97 5.40 6.00 5.00 8.70 10.00 -
P/RPS 0.39 0.47 0.72 0.92 0.78 1.10 1.32 -18.37%
P/EPS 35.21 -18.77 11.49 16.36 -74.41 15.06 13.79 16.89%
EY 2.84 -5.33 8.70 6.11 -1.34 6.64 7.25 -14.44%
DY 4.30 3.37 3.70 4.17 4.00 4.25 4.00 1.21%
P/NAPS 0.67 0.80 1.37 1.60 1.35 2.18 2.72 -20.80%

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