[MPI] QoQ Quarter Result on 30-Jun-2010 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 28.16%
YoY- 3834.39%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 334,816 367,598 370,450 373,627 353,686 346,570 312,319 4.75%
PBT 8,501 34,844 34,790 -7,494 37,895 33,063 21,520 -46.19%
Tax -1,223 -2,848 -3,632 50,131 -3,760 -3,017 -2,452 -37.13%
NP 7,278 31,996 31,158 42,637 34,135 30,046 19,068 -47.41%
-
NP to SH 5,053 25,291 25,836 34,780 27,137 25,716 17,774 -56.79%
-
Tax Rate 14.39% 8.17% 10.44% - 9.92% 9.13% 11.39% -
Total Cost 327,538 335,602 339,292 330,990 319,551 316,524 293,251 7.65%
-
Net Worth 762,790 759,699 755,985 740,414 733,010 717,474 713,298 4.57%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 19,360 - 19,484 - 29,242 - 19,489 -0.44%
Div Payout % 383.14% - 75.41% - 107.76% - 109.65% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 762,790 759,699 755,985 740,414 733,010 717,474 713,298 4.57%
NOSH 193,601 193,800 194,841 194,845 194,949 194,965 194,890 -0.44%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.17% 8.70% 8.41% 11.41% 9.65% 8.67% 6.11% -
ROE 0.66% 3.33% 3.42% 4.70% 3.70% 3.58% 2.49% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 172.94 189.68 190.13 191.76 181.42 177.76 160.25 5.21%
EPS 2.61 13.05 13.26 17.85 13.92 13.19 9.12 -56.60%
DPS 10.00 0.00 10.00 0.00 15.00 0.00 10.00 0.00%
NAPS 3.94 3.92 3.88 3.80 3.76 3.68 3.66 5.04%
Adjusted Per Share Value based on latest NOSH - 194,845
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 168.04 184.49 185.92 187.51 177.51 173.93 156.75 4.75%
EPS 2.54 12.69 12.97 17.46 13.62 12.91 8.92 -56.75%
DPS 9.72 0.00 9.78 0.00 14.68 0.00 9.78 -0.40%
NAPS 3.8283 3.8127 3.7941 3.716 3.6788 3.6008 3.5799 4.57%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 5.41 5.69 5.85 6.18 6.56 5.35 5.68 -
P/RPS 3.13 3.00 3.08 3.22 3.62 3.01 3.54 -7.88%
P/EPS 207.28 43.60 44.12 34.62 47.13 40.56 62.28 123.07%
EY 0.48 2.29 2.27 2.89 2.12 2.47 1.61 -55.40%
DY 1.85 0.00 1.71 0.00 2.29 0.00 1.76 3.38%
P/NAPS 1.37 1.45 1.51 1.63 1.74 1.45 1.55 -7.90%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/04/11 25/01/11 16/11/10 23/08/10 25/05/10 26/01/10 17/11/09 -
Price 5.40 5.51 5.75 5.98 6.00 6.26 5.60 -
P/RPS 3.12 2.90 3.02 3.12 3.31 3.52 3.49 -7.20%
P/EPS 206.90 42.22 43.36 33.50 43.10 47.46 61.40 124.93%
EY 0.48 2.37 2.31 2.98 2.32 2.11 1.63 -55.77%
DY 1.85 0.00 1.74 0.00 2.50 0.00 1.79 2.22%
P/NAPS 1.37 1.41 1.48 1.57 1.60 1.70 1.53 -7.10%

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