[MPI] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -153.0%
YoY- -129.94%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 312,319 261,685 201,331 293,508 394,106 366,237 363,278 -9.57%
PBT 21,520 -6,726 -72,007 -20,031 37,030 32,145 15,895 22.36%
Tax -2,452 2,000 -709 -2,117 -3,337 4,212 -3,617 -22.81%
NP 19,068 -4,726 -72,716 -22,148 33,693 36,357 12,278 34.07%
-
NP to SH 17,774 884 -53,854 -14,732 27,798 27,690 9,045 56.82%
-
Tax Rate 11.39% - - - 9.01% -13.10% 22.76% -
Total Cost 293,251 266,411 274,047 315,656 360,413 329,880 351,000 -11.28%
-
Net Worth 713,298 705,235 723,121 769,727 803,139 765,810 779,741 -5.75%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 19,489 - 19,491 - 19,493 - 46,784 -44.19%
Div Payout % 109.65% - 0.00% - 70.13% - 517.24% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 713,298 705,235 723,121 769,727 803,139 765,810 779,741 -5.75%
NOSH 194,890 196,444 194,911 194,867 194,936 194,862 194,935 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.11% -1.81% -36.12% -7.55% 8.55% 9.93% 3.38% -
ROE 2.49% 0.13% -7.45% -1.91% 3.46% 3.62% 1.16% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 160.25 133.21 103.29 150.62 202.17 187.95 186.36 -9.56%
EPS 9.12 0.45 -27.63 -7.56 14.26 14.21 4.64 56.84%
DPS 10.00 0.00 10.00 0.00 10.00 0.00 24.00 -44.18%
NAPS 3.66 3.59 3.71 3.95 4.12 3.93 4.00 -5.74%
Adjusted Per Share Value based on latest NOSH - 194,867
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 156.75 131.33 101.04 147.30 197.79 183.81 182.32 -9.57%
EPS 8.92 0.44 -27.03 -7.39 13.95 13.90 4.54 56.80%
DPS 9.78 0.00 9.78 0.00 9.78 0.00 23.48 -44.19%
NAPS 3.5799 3.5394 3.6292 3.8631 4.0308 3.8434 3.9133 -5.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 5.68 5.00 4.46 5.80 6.90 7.00 8.75 -
P/RPS 3.54 3.75 4.32 3.85 3.41 3.72 4.70 -17.20%
P/EPS 62.28 1,111.11 -16.14 -76.72 48.39 49.26 188.58 -52.18%
EY 1.61 0.09 -6.20 -1.30 2.07 2.03 0.53 109.60%
DY 1.76 0.00 2.24 0.00 1.45 0.00 2.74 -25.53%
P/NAPS 1.55 1.39 1.20 1.47 1.67 1.78 2.19 -20.56%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 19/08/09 18/05/09 24/02/09 18/11/08 21/08/08 22/05/08 -
Price 5.60 5.75 5.00 5.55 6.25 6.95 8.70 -
P/RPS 3.49 4.32 4.84 3.68 3.09 3.70 4.67 -17.63%
P/EPS 61.40 1,277.78 -18.10 -73.41 43.83 48.91 187.50 -52.45%
EY 1.63 0.08 -5.53 -1.36 2.28 2.04 0.53 111.33%
DY 1.79 0.00 2.00 0.00 1.60 0.00 2.76 -25.05%
P/NAPS 1.53 1.60 1.35 1.41 1.52 1.77 2.18 -21.00%

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