[MPI] QoQ Quarter Result on 30-Jun-2006 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 36.26%
YoY- 75.77%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 343,756 376,110 399,098 388,082 355,914 318,591 297,178 10.20%
PBT 32,214 51,557 64,195 59,465 47,240 35,945 22,731 26.19%
Tax -7,780 -6,577 -3,174 -5,363 -6,831 -4,484 1,167 -
NP 24,434 44,980 61,021 54,102 40,409 31,461 23,898 1.49%
-
NP to SH 20,158 37,336 46,068 40,781 29,928 22,242 14,184 26.43%
-
Tax Rate 24.15% 12.76% 4.94% 9.02% 14.46% 12.47% -5.13% -
Total Cost 319,322 331,130 338,077 333,980 315,505 287,130 273,280 10.94%
-
Net Worth 730,304 708,130 704,148 696,260 699,977 909,176 660,461 6.93%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 45,768 - 33,815 - 44,742 - 29,840 33.03%
Div Payout % 227.05% - 73.40% - 149.50% - 210.38% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 730,304 708,130 704,148 696,260 699,977 909,176 660,461 6.93%
NOSH 198,993 198,913 198,911 198,931 198,857 198,944 198,934 0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.11% 11.96% 15.29% 13.94% 11.35% 9.88% 8.04% -
ROE 2.76% 5.27% 6.54% 5.86% 4.28% 2.45% 2.15% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 172.75 189.08 200.64 195.08 178.98 160.14 149.39 10.18%
EPS 10.13 18.77 23.16 20.50 15.05 11.18 7.13 26.40%
DPS 23.00 0.00 17.00 0.00 22.50 0.00 15.00 33.00%
NAPS 3.67 3.56 3.54 3.50 3.52 4.57 3.32 6.91%
Adjusted Per Share Value based on latest NOSH - 198,931
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 163.78 179.20 190.15 184.90 169.58 151.79 141.59 10.20%
EPS 9.60 17.79 21.95 19.43 14.26 10.60 6.76 26.36%
DPS 21.81 0.00 16.11 0.00 21.32 0.00 14.22 33.03%
NAPS 3.4796 3.3739 3.3549 3.3174 3.3351 4.3318 3.1468 6.93%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 10.30 10.60 10.00 10.00 10.10 9.95 10.60 -
P/RPS 5.96 5.61 4.98 5.13 5.64 6.21 7.10 -11.02%
P/EPS 101.68 56.47 43.18 48.78 67.11 89.00 148.67 -22.39%
EY 0.98 1.77 2.32 2.05 1.49 1.12 0.67 28.88%
DY 2.23 0.00 1.70 0.00 2.23 0.00 1.42 35.14%
P/NAPS 2.81 2.98 2.82 2.86 2.87 2.18 3.19 -8.11%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 28/02/07 31/10/06 16/08/06 16/05/06 23/02/06 21/11/05 -
Price 10.00 10.30 9.90 9.95 10.60 10.30 9.65 -
P/RPS 5.79 5.45 4.93 5.10 5.92 6.43 6.46 -7.04%
P/EPS 98.72 54.87 42.75 48.54 70.43 92.13 135.34 -18.98%
EY 1.01 1.82 2.34 2.06 1.42 1.09 0.74 23.06%
DY 2.30 0.00 1.72 0.00 2.12 0.00 1.55 30.12%
P/NAPS 2.72 2.89 2.80 2.84 3.01 2.25 2.91 -4.40%

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