[MPI] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 5.53%
YoY- 150.39%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 367,598 370,450 373,627 353,686 346,570 312,319 261,685 25.35%
PBT 34,844 34,790 -7,494 37,895 33,063 21,520 -6,726 -
Tax -2,848 -3,632 50,131 -3,760 -3,017 -2,452 2,000 -
NP 31,996 31,158 42,637 34,135 30,046 19,068 -4,726 -
-
NP to SH 25,291 25,836 34,780 27,137 25,716 17,774 884 829.72%
-
Tax Rate 8.17% 10.44% - 9.92% 9.13% 11.39% - -
Total Cost 335,602 339,292 330,990 319,551 316,524 293,251 266,411 16.59%
-
Net Worth 759,699 755,985 740,414 733,010 717,474 713,298 705,235 5.07%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 19,484 - 29,242 - 19,489 - -
Div Payout % - 75.41% - 107.76% - 109.65% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 759,699 755,985 740,414 733,010 717,474 713,298 705,235 5.07%
NOSH 193,800 194,841 194,845 194,949 194,965 194,890 196,444 -0.89%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.70% 8.41% 11.41% 9.65% 8.67% 6.11% -1.81% -
ROE 3.33% 3.42% 4.70% 3.70% 3.58% 2.49% 0.13% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 189.68 190.13 191.76 181.42 177.76 160.25 133.21 26.48%
EPS 13.05 13.26 17.85 13.92 13.19 9.12 0.45 838.14%
DPS 0.00 10.00 0.00 15.00 0.00 10.00 0.00 -
NAPS 3.92 3.88 3.80 3.76 3.68 3.66 3.59 6.02%
Adjusted Per Share Value based on latest NOSH - 194,949
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 184.49 185.92 187.51 177.51 173.93 156.75 131.33 25.35%
EPS 12.69 12.97 17.46 13.62 12.91 8.92 0.44 834.71%
DPS 0.00 9.78 0.00 14.68 0.00 9.78 0.00 -
NAPS 3.8127 3.7941 3.716 3.6788 3.6008 3.5799 3.5394 5.06%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.69 5.85 6.18 6.56 5.35 5.68 5.00 -
P/RPS 3.00 3.08 3.22 3.62 3.01 3.54 3.75 -13.78%
P/EPS 43.60 44.12 34.62 47.13 40.56 62.28 1,111.11 -88.38%
EY 2.29 2.27 2.89 2.12 2.47 1.61 0.09 760.00%
DY 0.00 1.71 0.00 2.29 0.00 1.76 0.00 -
P/NAPS 1.45 1.51 1.63 1.74 1.45 1.55 1.39 2.84%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/01/11 16/11/10 23/08/10 25/05/10 26/01/10 17/11/09 19/08/09 -
Price 5.51 5.75 5.98 6.00 6.26 5.60 5.75 -
P/RPS 2.90 3.02 3.12 3.31 3.52 3.49 4.32 -23.27%
P/EPS 42.22 43.36 33.50 43.10 47.46 61.40 1,277.78 -89.63%
EY 2.37 2.31 2.98 2.32 2.11 1.63 0.08 851.53%
DY 0.00 1.74 0.00 2.50 0.00 1.79 0.00 -
P/NAPS 1.41 1.48 1.57 1.60 1.70 1.53 1.60 -8.06%

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