[MPI] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 11.93%
YoY- 364.15%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,430,485 1,476,096 1,481,800 1,386,202 1,350,100 1,317,778 1,249,276 9.45%
PBT 104,180 139,268 139,160 84,984 123,304 109,166 86,080 13.58%
Tax -10,270 -12,960 -14,528 40,902 -12,305 -10,938 -9,808 3.11%
NP 93,909 126,308 124,632 125,886 110,998 98,228 76,272 14.89%
-
NP to SH 74,906 102,254 103,344 105,407 94,169 86,980 71,096 3.54%
-
Tax Rate 9.86% 9.31% 10.44% -48.13% 9.98% 10.02% 11.39% -
Total Cost 1,336,576 1,349,788 1,357,168 1,260,316 1,239,101 1,219,550 1,173,004 9.10%
-
Net Worth 764,855 761,755 755,985 740,655 732,774 717,360 713,298 4.76%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 51,766 38,865 77,936 48,727 64,962 38,987 77,956 -23.90%
Div Payout % 69.11% 38.01% 75.41% 46.23% 68.98% 44.82% 109.65% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 764,855 761,755 755,985 740,655 732,774 717,360 713,298 4.76%
NOSH 194,125 194,325 194,841 194,909 194,886 194,935 194,890 -0.26%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.56% 8.56% 8.41% 9.08% 8.22% 7.45% 6.11% -
ROE 9.79% 13.42% 13.67% 14.23% 12.85% 12.12% 9.97% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 736.89 759.60 760.52 711.20 692.76 676.01 641.01 9.74%
EPS 38.59 52.62 53.04 54.08 48.32 44.62 36.48 3.82%
DPS 26.67 20.00 40.00 25.00 33.33 20.00 40.00 -23.69%
NAPS 3.94 3.92 3.88 3.80 3.76 3.68 3.66 5.04%
Adjusted Per Share Value based on latest NOSH - 194,845
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 717.93 740.82 743.68 695.70 677.58 661.36 626.98 9.45%
EPS 37.59 51.32 51.87 52.90 47.26 43.65 35.68 3.54%
DPS 25.98 19.51 39.11 24.46 32.60 19.57 39.12 -23.89%
NAPS 3.8386 3.8231 3.7941 3.7172 3.6776 3.6003 3.5799 4.76%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 5.41 5.69 5.85 6.18 6.56 5.35 5.68 -
P/RPS 0.73 0.75 0.77 0.87 0.95 0.79 0.89 -12.38%
P/EPS 14.02 10.81 11.03 11.43 13.58 11.99 15.57 -6.75%
EY 7.13 9.25 9.07 8.75 7.37 8.34 6.42 7.25%
DY 4.93 3.51 6.84 4.05 5.08 3.74 7.04 -21.15%
P/NAPS 1.37 1.45 1.51 1.63 1.74 1.45 1.55 -7.90%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/04/11 25/01/11 16/11/10 23/08/10 25/05/10 26/01/10 17/11/09 -
Price 5.40 5.51 5.75 5.98 6.00 6.26 5.60 -
P/RPS 0.73 0.73 0.76 0.84 0.87 0.93 0.87 -11.04%
P/EPS 13.99 10.47 10.84 11.06 12.42 14.03 15.35 -6.00%
EY 7.15 9.55 9.22 9.04 8.05 7.13 6.51 6.45%
DY 4.94 3.63 6.96 4.18 5.56 3.19 7.14 -21.79%
P/NAPS 1.37 1.41 1.48 1.57 1.60 1.70 1.53 -7.10%

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