[MPI] QoQ Cumulative 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- -75.22%
YoY- 5.95%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,150,630 888,945 687,614 394,106 1,539,126 1,172,889 809,611 26.43%
PBT -61,734 -55,008 16,999 37,030 156,479 124,334 108,439 -
Tax -4,163 -6,163 -5,454 -3,337 -9,180 -13,392 -9,775 -43.42%
NP -65,897 -61,171 11,545 33,693 147,299 110,942 98,664 -
-
NP to SH -39,904 -40,788 13,066 27,798 112,176 84,486 75,441 -
-
Tax Rate - - 32.08% 9.01% 5.87% 10.77% 9.01% -
Total Cost 1,216,527 950,116 676,069 360,413 1,391,827 1,061,947 710,947 43.10%
-
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 38,975 19,501 19,493 72,120 72,110 25,335 33.32%
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% -5.64% 1.70% 3.46% 14.64% 10.84% 9.78% -
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 590.25 456.15 352.60 202.17 789.62 601.81 415.42 26.41%
EPS -20.47 -20.93 6.70 14.26 57.55 43.35 38.71 -
DPS 20.00 20.00 10.00 10.00 37.00 37.00 13.00 33.30%
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 548.22 423.54 327.62 187.77 733.32 558.83 385.74 26.43%
EPS -19.01 -19.43 6.23 13.24 53.45 40.25 35.94 -
DPS 18.58 18.57 9.29 9.29 34.36 34.36 12.07 33.35%
NAPS 3.3344 3.4448 3.6702 3.8266 3.6498 3.7143 3.6771 -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 0.98 1.64 3.41 0.89 1.45 2.24 -47.61%
P/EPS -24.43 -21.31 86.57 48.39 12.16 20.18 24.02 -
EY -4.09 -4.69 1.16 2.07 8.22 4.95 4.16 -
DY 4.00 4.48 1.72 1.45 5.29 4.23 1.40 101.48%
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 1.10 1.57 3.09 0.88 1.45 2.09 -40.08%
P/EPS -28.09 -23.89 82.84 43.83 12.08 20.07 22.47 -
EY -3.56 -4.19 1.21 2.28 8.28 4.98 4.45 -
DY 3.48 4.00 1.80 1.60 5.32 4.25 1.49 76.12%
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