[MPI] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
16-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 34.56%
YoY- 557.18%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 376,110 399,098 388,082 355,914 318,591 297,178 278,824 22.01%
PBT 51,557 64,195 59,465 47,240 35,945 22,731 2,939 571.62%
Tax -6,577 -3,174 -5,363 -6,831 -4,484 1,167 34,680 -
NP 44,980 61,021 54,102 40,409 31,461 23,898 37,619 12.61%
-
NP to SH 37,336 46,068 40,781 29,928 22,242 14,184 23,201 37.20%
-
Tax Rate 12.76% 4.94% 9.02% 14.46% 12.47% -5.13% -1,179.99% -
Total Cost 331,130 338,077 333,980 315,505 287,130 273,280 241,205 23.44%
-
Net Worth 708,130 704,148 696,260 699,977 909,176 660,461 644,693 6.43%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 33,815 - 44,742 - 29,840 - -
Div Payout % - 73.40% - 149.50% - 210.38% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 708,130 704,148 696,260 699,977 909,176 660,461 644,693 6.43%
NOSH 198,913 198,911 198,931 198,857 198,944 198,934 198,979 -0.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 11.96% 15.29% 13.94% 11.35% 9.88% 8.04% 13.49% -
ROE 5.27% 6.54% 5.86% 4.28% 2.45% 2.15% 3.60% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 189.08 200.64 195.08 178.98 160.14 149.39 140.13 22.04%
EPS 18.77 23.16 20.50 15.05 11.18 7.13 11.66 37.23%
DPS 0.00 17.00 0.00 22.50 0.00 15.00 0.00 -
NAPS 3.56 3.54 3.50 3.52 4.57 3.32 3.24 6.46%
Adjusted Per Share Value based on latest NOSH - 198,857
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 179.20 190.15 184.90 169.58 151.79 141.59 132.85 22.01%
EPS 17.79 21.95 19.43 14.26 10.60 6.76 11.05 37.24%
DPS 0.00 16.11 0.00 21.32 0.00 14.22 0.00 -
NAPS 3.3739 3.3549 3.3174 3.3351 4.3318 3.1468 3.0717 6.43%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 10.60 10.00 10.00 10.10 9.95 10.60 11.80 -
P/RPS 5.61 4.98 5.13 5.64 6.21 7.10 8.42 -23.65%
P/EPS 56.47 43.18 48.78 67.11 89.00 148.67 101.20 -32.14%
EY 1.77 2.32 2.05 1.49 1.12 0.67 0.99 47.15%
DY 0.00 1.70 0.00 2.23 0.00 1.42 0.00 -
P/NAPS 2.98 2.82 2.86 2.87 2.18 3.19 3.64 -12.45%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 31/10/06 16/08/06 16/05/06 23/02/06 21/11/05 16/08/05 -
Price 10.30 9.90 9.95 10.60 10.30 9.65 11.60 -
P/RPS 5.45 4.93 5.10 5.92 6.43 6.46 8.28 -24.27%
P/EPS 54.87 42.75 48.54 70.43 92.13 135.34 99.49 -32.67%
EY 1.82 2.34 2.06 1.42 1.09 0.74 1.01 47.92%
DY 0.00 1.72 0.00 2.12 0.00 1.55 0.00 -
P/NAPS 2.89 2.80 2.84 3.01 2.25 2.91 3.58 -13.26%

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