[MPI] QoQ Annualized Quarter 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- 21.09%
YoY- 125.65%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,491,952 1,550,416 1,596,392 1,359,765 1,295,577 1,231,538 1,188,712 16.37%
PBT 197,288 231,504 256,780 165,381 141,221 117,352 90,924 67.68%
Tax -23,374 -19,502 -12,696 -15,511 -13,530 -6,634 4,668 -
NP 173,913 212,002 244,084 149,870 127,690 110,718 95,592 49.08%
-
NP to SH 138,082 166,808 184,272 107,135 88,472 72,852 56,736 81.03%
-
Tax Rate 11.85% 8.42% 4.94% 9.38% 9.58% 5.65% -5.13% -
Total Cost 1,318,038 1,338,414 1,352,308 1,209,895 1,167,886 1,120,820 1,093,120 13.29%
-
Net Worth 729,926 708,128 704,148 696,198 700,138 909,158 660,461 6.90%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 106,074 67,630 135,260 74,592 99,451 59,682 119,360 -7.57%
Div Payout % 76.82% 40.54% 73.40% 69.62% 112.41% 81.92% 210.38% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 729,926 708,128 704,148 696,198 700,138 909,158 660,461 6.90%
NOSH 198,889 198,912 198,911 198,913 198,902 198,940 198,934 -0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 11.66% 13.67% 15.29% 11.02% 9.86% 8.99% 8.04% -
ROE 18.92% 23.56% 26.17% 15.39% 12.64% 8.01% 8.59% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 750.14 779.45 802.56 683.59 651.36 619.05 597.54 16.38%
EPS 69.43 83.86 92.64 53.86 44.48 36.62 28.52 81.06%
DPS 53.33 34.00 68.00 37.50 50.00 30.00 60.00 -7.56%
NAPS 3.67 3.56 3.54 3.50 3.52 4.57 3.32 6.91%
Adjusted Per Share Value based on latest NOSH - 198,931
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 748.77 778.12 801.19 682.43 650.22 618.08 596.59 16.37%
EPS 69.30 83.72 92.48 53.77 44.40 36.56 28.47 81.05%
DPS 53.24 33.94 67.88 37.44 49.91 29.95 59.90 -7.56%
NAPS 3.6633 3.5539 3.5339 3.494 3.5138 4.5628 3.3147 6.90%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 10.30 10.60 10.00 10.00 10.10 9.95 10.60 -
P/RPS 1.37 1.36 1.25 1.46 1.55 1.61 1.77 -15.71%
P/EPS 14.84 12.64 10.79 18.57 22.71 27.17 37.17 -45.81%
EY 6.74 7.91 9.26 5.39 4.40 3.68 2.69 84.57%
DY 5.18 3.21 6.80 3.75 4.95 3.02 5.66 -5.74%
P/NAPS 2.81 2.98 2.82 2.86 2.87 2.18 3.19 -8.11%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 28/02/07 31/10/06 16/08/06 16/05/06 23/02/06 21/11/05 -
Price 10.00 10.30 9.90 9.95 10.60 10.30 9.65 -
P/RPS 1.33 1.32 1.23 1.46 1.63 1.66 1.61 -11.96%
P/EPS 14.40 12.28 10.69 18.47 23.83 28.13 33.84 -43.45%
EY 6.94 8.14 9.36 5.41 4.20 3.56 2.96 76.57%
DY 5.33 3.30 6.87 3.77 4.72 2.91 6.22 -9.79%
P/NAPS 2.72 2.89 2.80 2.84 3.01 2.25 2.91 -4.40%

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