[MPI] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 144.68%
YoY- 232.85%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 370,450 1,386,202 1,012,575 658,889 312,319 1,150,630 888,945 -44.17%
PBT 34,790 84,984 92,478 54,583 21,520 -61,734 -55,008 -
Tax -3,632 40,902 -9,229 -5,469 -2,452 -4,163 -6,163 -29.68%
NP 31,158 125,886 83,249 49,114 19,068 -65,897 -61,171 -
-
NP to SH 25,836 105,407 70,627 43,490 17,774 -39,904 -40,788 -
-
Tax Rate 10.44% -48.13% 9.98% 10.02% 11.39% - - -
Total Cost 339,292 1,260,316 929,326 609,775 293,251 1,216,527 950,116 -49.63%
-
Net Worth 755,985 740,655 732,774 717,360 713,298 699,830 722,997 3.01%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 19,484 48,727 48,721 19,493 19,489 38,987 38,975 -36.98%
Div Payout % 75.41% 46.23% 68.98% 44.82% 109.65% 0.00% 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 755,985 740,655 732,774 717,360 713,298 699,830 722,997 3.01%
NOSH 194,841 194,909 194,886 194,935 194,890 194,938 194,878 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.41% 9.08% 8.22% 7.45% 6.11% -5.73% -6.88% -
ROE 3.42% 14.23% 9.64% 6.06% 2.49% -5.70% -5.64% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 190.13 711.20 519.57 338.00 160.25 590.25 456.15 -44.17%
EPS 13.26 54.08 36.24 22.31 9.12 -20.47 -20.93 -
DPS 10.00 25.00 25.00 10.00 10.00 20.00 20.00 -36.97%
NAPS 3.88 3.80 3.76 3.68 3.66 3.59 3.71 3.02%
Adjusted Per Share Value based on latest NOSH - 194,965
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 185.92 695.70 508.19 330.68 156.75 577.47 446.14 -44.17%
EPS 12.97 52.90 35.45 21.83 8.92 -20.03 -20.47 -
DPS 9.78 24.46 24.45 9.78 9.78 19.57 19.56 -36.97%
NAPS 3.7941 3.7172 3.6776 3.6003 3.5799 3.5123 3.6285 3.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.85 6.18 6.56 5.35 5.68 5.00 4.46 -
P/RPS 3.08 0.87 1.26 1.58 3.54 0.85 0.98 114.41%
P/EPS 44.12 11.43 18.10 23.98 62.28 -24.43 -21.31 -
EY 2.27 8.75 5.52 4.17 1.61 -4.09 -4.69 -
DY 1.71 4.05 3.81 1.87 1.76 4.00 4.48 -47.34%
P/NAPS 1.51 1.63 1.74 1.45 1.55 1.39 1.20 16.53%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 23/08/10 25/05/10 26/01/10 17/11/09 19/08/09 18/05/09 -
Price 5.75 5.98 6.00 6.26 5.60 5.75 5.00 -
P/RPS 3.02 0.84 1.15 1.85 3.49 0.97 1.10 95.94%
P/EPS 43.36 11.06 16.56 28.06 61.40 -28.09 -23.89 -
EY 2.31 9.04 6.04 3.56 1.63 -3.56 -4.19 -
DY 1.74 4.18 4.17 1.60 1.79 3.48 4.00 -42.56%
P/NAPS 1.48 1.57 1.60 1.70 1.53 1.60 1.35 6.31%

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