[MPI] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -0.88%
YoY- 5.95%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,150,630 1,185,260 1,375,228 1,576,424 1,539,126 1,563,852 1,619,222 -20.38%
PBT -61,734 -73,344 33,998 148,120 156,479 165,778 216,878 -
Tax -4,163 -8,217 -10,908 -13,348 -9,180 -17,856 -19,550 -64.37%
NP -65,897 -81,561 23,090 134,772 147,299 147,922 197,328 -
-
NP to SH -39,904 -54,384 26,132 111,192 112,176 112,648 150,882 -
-
Tax Rate - - 32.08% 9.01% 5.87% 10.77% 9.01% -
Total Cost 1,216,527 1,266,821 1,352,138 1,441,652 1,391,827 1,415,929 1,421,894 -9.88%
-
Net Worth 699,830 722,997 770,308 803,139 766,032 779,570 771,755 -6.31%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 38,987 51,967 39,002 77,974 72,120 96,147 50,670 -16.04%
Div Payout % 0.00% 0.00% 149.25% 70.13% 64.29% 85.35% 33.58% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 699,830 722,997 770,308 803,139 766,032 779,570 771,755 -6.31%
NOSH 194,938 194,878 195,014 194,936 194,919 194,892 194,887 0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -5.73% -6.88% 1.68% 8.55% 9.57% 9.46% 12.19% -
ROE -5.70% -7.52% 3.39% 13.84% 14.64% 14.45% 19.55% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 590.25 608.21 705.19 808.68 789.62 802.42 830.85 -20.39%
EPS -20.47 -27.91 13.40 57.04 57.55 57.80 77.42 -
DPS 20.00 26.67 20.00 40.00 37.00 49.33 26.00 -16.06%
NAPS 3.59 3.71 3.95 4.12 3.93 4.00 3.96 -6.33%
Adjusted Per Share Value based on latest NOSH - 194,936
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 577.47 594.85 690.19 791.17 772.45 784.86 812.65 -20.38%
EPS -20.03 -27.29 13.12 55.80 56.30 56.54 75.72 -
DPS 19.57 26.08 19.57 39.13 36.20 48.25 25.43 -16.03%
NAPS 3.5123 3.6285 3.866 4.0308 3.8445 3.9125 3.8732 -6.31%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 5.00 4.46 5.80 6.90 7.00 8.75 9.30 -
P/RPS 0.85 0.73 0.82 0.85 0.89 1.09 1.12 -16.81%
P/EPS -24.43 -15.98 43.28 12.10 12.16 15.14 12.01 -
EY -4.09 -6.26 2.31 8.27 8.22 6.61 8.32 -
DY 4.00 5.98 3.45 5.80 5.29 5.64 2.80 26.87%
P/NAPS 1.39 1.20 1.47 1.67 1.78 2.19 2.35 -29.55%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 18/05/09 24/02/09 18/11/08 21/08/08 22/05/08 26/02/08 -
Price 5.75 5.00 5.55 6.25 6.95 8.70 8.70 -
P/RPS 0.97 0.82 0.79 0.77 0.88 1.08 1.05 -5.15%
P/EPS -28.09 -17.92 41.42 10.96 12.08 15.05 11.24 -
EY -3.56 -5.58 2.41 9.13 8.28 6.64 8.90 -
DY 3.48 5.33 3.60 6.40 5.32 5.67 2.99 10.65%
P/NAPS 1.60 1.35 1.41 1.52 1.77 2.18 2.20 -19.14%

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