[MPI] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -80.08%
YoY- -43.05%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,539,126 1,172,889 809,611 385,743 1,485,329 1,118,964 775,208 58.03%
PBT 156,479 124,334 108,439 40,979 189,637 147,966 115,752 22.28%
Tax -9,180 -13,392 -9,775 -5,518 -22,670 -17,531 -9,751 -3.94%
NP 147,299 110,942 98,664 35,461 166,967 130,435 106,001 24.55%
-
NP to SH 112,176 84,486 75,441 26,236 131,725 103,562 83,404 21.86%
-
Tax Rate 5.87% 10.77% 9.01% 13.47% 11.95% 11.85% 8.42% -
Total Cost 1,391,827 1,061,947 710,947 350,282 1,318,362 988,529 669,207 63.00%
-
Net Worth 766,032 779,570 771,755 740,689 713,396 729,926 708,128 5.38%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 72,120 72,110 25,335 25,339 77,966 79,555 33,815 65.76%
Div Payout % 64.29% 85.35% 33.58% 96.58% 59.19% 76.82% 40.54% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 766,032 779,570 771,755 740,689 713,396 729,926 708,128 5.38%
NOSH 194,919 194,892 194,887 194,918 194,917 198,889 198,912 -1.34%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.57% 9.46% 12.19% 9.19% 11.24% 11.66% 13.67% -
ROE 14.64% 10.84% 9.78% 3.54% 18.46% 14.19% 11.78% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 789.62 601.81 415.42 197.90 762.03 562.60 389.72 60.18%
EPS 57.55 43.35 38.71 13.46 67.58 52.07 41.93 23.52%
DPS 37.00 37.00 13.00 13.00 40.00 40.00 17.00 68.02%
NAPS 3.93 4.00 3.96 3.80 3.66 3.67 3.56 6.82%
Adjusted Per Share Value based on latest NOSH - 194,918
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 733.32 558.83 385.74 183.79 707.69 533.13 369.35 58.03%
EPS 53.45 40.25 35.94 12.50 62.76 49.34 39.74 21.86%
DPS 34.36 34.36 12.07 12.07 37.15 37.90 16.11 65.76%
NAPS 3.6498 3.7143 3.6771 3.529 3.399 3.4778 3.3739 5.38%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 7.00 8.75 9.30 9.20 9.90 10.30 10.60 -
P/RPS 0.89 1.45 2.24 4.65 1.30 1.83 2.72 -52.54%
P/EPS 12.16 20.18 24.02 68.35 14.65 19.78 25.28 -38.63%
EY 8.22 4.95 4.16 1.46 6.83 5.06 3.96 62.79%
DY 5.29 4.23 1.40 1.41 4.04 3.88 1.60 122.09%
P/NAPS 1.78 2.19 2.35 2.42 2.70 2.81 2.98 -29.09%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 26/02/08 27/11/07 24/08/07 23/05/07 28/02/07 -
Price 6.95 8.70 8.70 8.95 9.30 10.00 10.30 -
P/RPS 0.88 1.45 2.09 4.52 1.22 1.78 2.64 -51.95%
P/EPS 12.08 20.07 22.47 66.49 13.76 19.20 24.56 -37.71%
EY 8.28 4.98 4.45 1.50 7.27 5.21 4.07 60.62%
DY 5.32 4.25 1.49 1.45 4.30 4.00 1.65 118.40%
P/NAPS 1.77 2.18 2.20 2.36 2.54 2.72 2.89 -27.90%

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