[MPI] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -68.42%
YoY- -164.09%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 318,349 321,122 275,761 279,226 315,613 342,383 334,816 -3.29%
PBT 2,692 6,387 -7,548 -16,405 -9,935 5,523 8,501 -53.44%
Tax -1,644 7,459 -426 -1,120 -1,593 -957 -1,223 21.73%
NP 1,048 13,846 -7,974 -17,525 -11,528 4,566 7,278 -72.43%
-
NP to SH 143 13,496 -7,426 -16,210 -9,625 2,588 5,053 -90.65%
-
Tax Rate 61.07% -116.78% - - - 17.33% 14.39% -
Total Cost 317,301 307,276 283,735 296,751 327,141 337,817 327,538 -2.08%
-
Net Worth 757,900 724,175 715,455 730,127 753,345 745,498 762,790 -0.42%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 11,031 - 9,694 - 9,683 - 19,360 -31.20%
Div Payout % 7,714.29% - 0.00% - 0.00% - 383.14% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 757,900 724,175 715,455 730,127 753,345 745,498 762,790 -0.42%
NOSH 204,285 193,629 193,890 193,667 193,661 193,134 193,601 3.63%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.33% 4.31% -2.89% -6.28% -3.65% 1.33% 2.17% -
ROE 0.02% 1.86% -1.04% -2.22% -1.28% 0.35% 0.66% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 155.84 165.84 142.23 144.18 162.97 177.28 172.94 -6.68%
EPS 0.07 6.97 -3.83 -8.37 -4.97 1.34 2.61 -90.98%
DPS 5.40 0.00 5.00 0.00 5.00 0.00 10.00 -33.61%
NAPS 3.71 3.74 3.69 3.77 3.89 3.86 3.94 -3.92%
Adjusted Per Share Value based on latest NOSH - 193,667
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 159.77 161.16 138.40 140.14 158.40 171.83 168.04 -3.29%
EPS 0.07 6.77 -3.73 -8.14 -4.83 1.30 2.54 -90.81%
DPS 5.54 0.00 4.87 0.00 4.86 0.00 9.72 -31.18%
NAPS 3.8037 3.6345 3.5907 3.6643 3.7809 3.7415 3.8283 -0.42%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.67 2.99 3.10 2.77 3.01 4.50 5.41 -
P/RPS 1.71 1.80 2.18 1.92 1.85 2.54 3.13 -33.09%
P/EPS 3,814.29 42.90 -80.94 -33.09 -60.56 335.82 207.28 593.31%
EY 0.03 2.33 -1.24 -3.02 -1.65 0.30 0.48 -84.17%
DY 2.02 0.00 1.61 0.00 1.66 0.00 1.85 6.01%
P/NAPS 0.72 0.80 0.84 0.73 0.77 1.17 1.37 -34.79%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 28/08/12 26/04/12 30/01/12 08/11/11 16/08/11 26/04/11 -
Price 2.63 2.64 2.97 3.68 3.21 3.77 5.40 -
P/RPS 1.69 1.59 2.09 2.55 1.97 2.13 3.12 -33.47%
P/EPS 3,757.14 37.88 -77.55 -43.97 -64.59 281.34 206.90 587.23%
EY 0.03 2.64 -1.29 -2.27 -1.55 0.36 0.48 -84.17%
DY 2.05 0.00 1.68 0.00 1.56 0.00 1.85 7.06%
P/NAPS 0.71 0.71 0.80 0.98 0.83 0.98 1.37 -35.40%

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