[MPI] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -18.95%
YoY- 67.86%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 385,743 366,365 343,756 376,110 399,098 388,082 355,914 5.50%
PBT 40,979 41,671 32,214 51,557 64,195 59,465 47,240 -9.03%
Tax -5,518 -5,139 -7,780 -6,577 -3,174 -5,363 -6,831 -13.25%
NP 35,461 36,532 24,434 44,980 61,021 54,102 40,409 -8.33%
-
NP to SH 26,236 28,162 20,158 37,336 46,068 40,781 29,928 -8.39%
-
Tax Rate 13.47% 12.33% 24.15% 12.76% 4.94% 9.02% 14.46% -
Total Cost 350,282 329,833 319,322 331,130 338,077 333,980 315,505 7.21%
-
Net Worth 740,689 713,307 730,304 708,130 704,148 696,260 699,977 3.83%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 25,339 - 45,768 - 33,815 - 44,742 -31.52%
Div Payout % 96.58% - 227.05% - 73.40% - 149.50% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 740,689 713,307 730,304 708,130 704,148 696,260 699,977 3.83%
NOSH 194,918 194,892 198,993 198,913 198,911 198,931 198,857 -1.32%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.19% 9.97% 7.11% 11.96% 15.29% 13.94% 11.35% -
ROE 3.54% 3.95% 2.76% 5.27% 6.54% 5.86% 4.28% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 197.90 187.98 172.75 189.08 200.64 195.08 178.98 6.92%
EPS 13.46 14.45 10.13 18.77 23.16 20.50 15.05 -7.16%
DPS 13.00 0.00 23.00 0.00 17.00 0.00 22.50 -30.60%
NAPS 3.80 3.66 3.67 3.56 3.54 3.50 3.52 5.23%
Adjusted Per Share Value based on latest NOSH - 198,913
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 183.79 174.56 163.78 179.20 190.15 184.90 169.58 5.50%
EPS 12.50 13.42 9.60 17.79 21.95 19.43 14.26 -8.40%
DPS 12.07 0.00 21.81 0.00 16.11 0.00 21.32 -31.54%
NAPS 3.529 3.3986 3.4796 3.3739 3.3549 3.3174 3.3351 3.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 9.20 9.90 10.30 10.60 10.00 10.00 10.10 -
P/RPS 4.65 5.27 5.96 5.61 4.98 5.13 5.64 -12.06%
P/EPS 68.35 68.51 101.68 56.47 43.18 48.78 67.11 1.22%
EY 1.46 1.46 0.98 1.77 2.32 2.05 1.49 -1.34%
DY 1.41 0.00 2.23 0.00 1.70 0.00 2.23 -26.31%
P/NAPS 2.42 2.70 2.81 2.98 2.82 2.86 2.87 -10.73%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 24/08/07 23/05/07 28/02/07 31/10/06 16/08/06 16/05/06 -
Price 8.95 9.30 10.00 10.30 9.90 9.95 10.60 -
P/RPS 4.52 4.95 5.79 5.45 4.93 5.10 5.92 -16.44%
P/EPS 66.49 64.36 98.72 54.87 42.75 48.54 70.43 -3.76%
EY 1.50 1.55 1.01 1.82 2.34 2.06 1.42 3.71%
DY 1.45 0.00 2.30 0.00 1.72 0.00 2.12 -22.35%
P/NAPS 2.36 2.54 2.72 2.89 2.80 2.84 3.01 -14.95%

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