[MPI] QoQ Annualized Quarter Result on 30-Sep-2000 [#1]

Announcement Date
16-Oct-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Sep-2000 [#1]
Profit Trend
QoQ- 12.28%
YoY- 36.03%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 1,332,682 1,494,189 1,640,450 1,653,624 1,526,578 1,465,169 1,440,570 0.07%
PBT 317,658 437,369 540,148 546,764 501,342 474,316 467,120 0.39%
Tax -116,646 -145,749 -173,508 -179,960 -174,664 -173,901 -167,992 0.37%
NP 201,012 291,620 366,640 366,804 326,678 300,414 299,128 0.40%
-
NP to SH 201,012 291,620 366,640 366,804 326,678 300,414 299,128 0.40%
-
Tax Rate 36.72% 33.32% 32.12% 32.91% 34.84% 36.66% 35.96% -
Total Cost 1,131,670 1,202,569 1,273,810 1,286,820 1,199,900 1,164,754 1,141,442 0.00%
-
Net Worth 801,250 889,654 855,626 860,702 799,063 760,358 672,631 -0.17%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 131,477 186,594 - - 113,411 54,214 - -100.00%
Div Payout % 65.41% 63.99% - - 34.72% 18.05% - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 801,250 889,654 855,626 860,702 799,063 760,358 672,631 -0.17%
NOSH 199,813 199,922 199,912 201,098 203,246 203,304 203,211 0.01%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 15.08% 19.52% 22.35% 22.18% 21.40% 20.50% 20.76% -
ROE 25.09% 32.78% 42.85% 42.62% 40.88% 39.51% 44.47% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 666.96 747.39 820.58 822.29 751.10 720.68 708.90 0.06%
EPS 100.60 145.87 183.40 182.40 160.73 149.73 147.20 0.38%
DPS 65.80 93.33 0.00 0.00 55.80 26.67 0.00 -100.00%
NAPS 4.01 4.45 4.28 4.28 3.9315 3.74 3.31 -0.19%
Adjusted Per Share Value based on latest NOSH - 201,098
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 668.84 749.90 823.30 829.91 766.15 735.33 722.99 0.07%
EPS 100.88 146.36 184.01 184.09 163.95 150.77 150.12 0.40%
DPS 65.99 93.65 0.00 0.00 56.92 27.21 0.00 -100.00%
NAPS 4.0213 4.465 4.2942 4.3197 4.0103 3.8161 3.3758 -0.17%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 13.20 12.30 15.60 25.25 39.00 51.00 0.00 -
P/RPS 1.98 1.65 1.90 3.07 5.19 7.08 0.00 -100.00%
P/EPS 13.12 8.43 8.51 13.84 24.26 34.51 0.00 -100.00%
EY 7.62 11.86 11.76 7.22 4.12 2.90 0.00 -100.00%
DY 4.98 7.59 0.00 0.00 1.43 0.52 0.00 -100.00%
P/NAPS 3.29 2.76 3.64 5.90 9.92 13.64 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 27/08/01 02/05/01 07/02/01 16/10/00 21/08/00 02/05/00 24/01/00 -
Price 13.60 12.00 18.10 19.90 34.75 44.00 30.00 -
P/RPS 2.04 1.61 2.21 2.42 4.63 6.11 4.23 0.74%
P/EPS 13.52 8.23 9.87 10.91 21.62 29.78 20.38 0.41%
EY 7.40 12.16 10.13 9.17 4.63 3.36 4.91 -0.41%
DY 4.84 7.78 0.00 0.00 1.61 0.61 0.00 -100.00%
P/NAPS 3.39 2.70 4.23 4.65 8.84 11.76 9.06 1.00%

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