[MPI] QoQ Quarter Result on 30-Jun-2008 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 206.14%
YoY- -1.68%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 201,331 293,508 394,106 366,237 363,278 423,868 385,743 -35.14%
PBT -72,007 -20,031 37,030 32,145 15,895 67,460 40,979 -
Tax -709 -2,117 -3,337 4,212 -3,617 -4,257 -5,518 -74.50%
NP -72,716 -22,148 33,693 36,357 12,278 63,203 35,461 -
-
NP to SH -53,854 -14,732 27,798 27,690 9,045 49,205 26,236 -
-
Tax Rate - - 9.01% -13.10% 22.76% 6.31% 13.47% -
Total Cost 274,047 315,656 360,413 329,880 351,000 360,665 350,282 -15.08%
-
Net Worth 723,121 769,727 803,139 765,810 779,741 771,690 740,689 -1.58%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 19,491 - 19,493 - 46,784 - 25,339 -16.03%
Div Payout % 0.00% - 70.13% - 517.24% - 96.58% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 723,121 769,727 803,139 765,810 779,741 771,690 740,689 -1.58%
NOSH 194,911 194,867 194,936 194,862 194,935 194,871 194,918 -0.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -36.12% -7.55% 8.55% 9.93% 3.38% 14.91% 9.19% -
ROE -7.45% -1.91% 3.46% 3.62% 1.16% 6.38% 3.54% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 103.29 150.62 202.17 187.95 186.36 217.51 197.90 -35.14%
EPS -27.63 -7.56 14.26 14.21 4.64 25.25 13.46 -
DPS 10.00 0.00 10.00 0.00 24.00 0.00 13.00 -16.03%
NAPS 3.71 3.95 4.12 3.93 4.00 3.96 3.80 -1.58%
Adjusted Per Share Value based on latest NOSH - 194,862
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 101.04 147.30 197.79 183.81 182.32 212.73 193.59 -35.14%
EPS -27.03 -7.39 13.95 13.90 4.54 24.69 13.17 -
DPS 9.78 0.00 9.78 0.00 23.48 0.00 12.72 -16.05%
NAPS 3.6292 3.8631 4.0308 3.8434 3.9133 3.8729 3.7173 -1.58%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 4.46 5.80 6.90 7.00 8.75 9.30 9.20 -
P/RPS 4.32 3.85 3.41 3.72 4.70 4.28 4.65 -4.78%
P/EPS -16.14 -76.72 48.39 49.26 188.58 36.83 68.35 -
EY -6.20 -1.30 2.07 2.03 0.53 2.72 1.46 -
DY 2.24 0.00 1.45 0.00 2.74 0.00 1.41 36.11%
P/NAPS 1.20 1.47 1.67 1.78 2.19 2.35 2.42 -37.32%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 18/05/09 24/02/09 18/11/08 21/08/08 22/05/08 26/02/08 27/11/07 -
Price 5.00 5.55 6.25 6.95 8.70 8.70 8.95 -
P/RPS 4.84 3.68 3.09 3.70 4.67 4.00 4.52 4.66%
P/EPS -18.10 -73.41 43.83 48.91 187.50 34.46 66.49 -
EY -5.53 -1.36 2.28 2.04 0.53 2.90 1.50 -
DY 2.00 0.00 1.60 0.00 2.76 0.00 1.45 23.88%
P/NAPS 1.35 1.41 1.52 1.77 2.18 2.20 2.36 -31.06%

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