[MPI] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -8.74%
YoY- 22.95%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,539,254 1,519,732 1,471,974 1,485,329 1,507,046 1,519,204 1,461,685 3.50%
PBT 166,005 182,324 166,421 189,637 207,431 222,457 206,845 -13.62%
Tax -18,531 -22,694 -25,014 -22,670 -22,894 -21,945 -19,852 -4.48%
NP 147,474 159,630 141,407 166,967 184,537 200,512 186,993 -14.62%
-
NP to SH 112,648 123,761 111,892 131,724 144,343 154,113 139,019 -13.07%
-
Tax Rate 11.16% 12.45% 15.03% 11.95% 11.04% 9.86% 9.60% -
Total Cost 1,391,780 1,360,102 1,330,567 1,318,362 1,322,509 1,318,692 1,274,692 6.02%
-
Net Worth 779,741 771,690 740,689 713,307 730,304 708,130 704,148 7.02%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 72,123 71,107 71,107 79,583 79,583 78,557 78,557 -5.53%
Div Payout % 64.03% 57.46% 63.55% 60.42% 55.13% 50.97% 56.51% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 779,741 771,690 740,689 713,307 730,304 708,130 704,148 7.02%
NOSH 194,935 194,871 194,918 194,892 198,993 198,913 198,911 -1.33%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.58% 10.50% 9.61% 11.24% 12.24% 13.20% 12.79% -
ROE 14.45% 16.04% 15.11% 18.47% 19.76% 21.76% 19.74% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 789.62 779.86 755.18 762.13 757.34 763.75 734.84 4.90%
EPS 57.79 63.51 57.40 67.59 72.54 77.48 69.89 -11.89%
DPS 37.00 36.49 36.48 40.83 40.00 39.50 39.50 -4.26%
NAPS 4.00 3.96 3.80 3.66 3.67 3.56 3.54 8.47%
Adjusted Per Share Value based on latest NOSH - 194,892
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 772.51 762.72 738.75 745.45 756.35 762.45 733.58 3.50%
EPS 56.54 62.11 56.16 66.11 72.44 77.35 69.77 -13.06%
DPS 36.20 35.69 35.69 39.94 39.94 39.43 39.43 -5.53%
NAPS 3.9133 3.8729 3.7173 3.5799 3.6652 3.5539 3.5339 7.02%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 8.75 9.30 9.20 9.90 10.30 10.60 10.00 -
P/RPS 1.11 1.19 1.22 1.30 1.36 1.39 1.36 -12.65%
P/EPS 15.14 14.64 16.03 14.65 14.20 13.68 14.31 3.82%
EY 6.60 6.83 6.24 6.83 7.04 7.31 6.99 -3.75%
DY 4.23 3.92 3.97 4.12 3.88 3.73 3.95 4.66%
P/NAPS 2.19 2.35 2.42 2.70 2.81 2.98 2.82 -15.49%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 26/02/08 27/11/07 24/08/07 23/05/07 28/02/07 31/10/06 -
Price 8.70 8.70 8.95 9.30 10.00 10.30 9.90 -
P/RPS 1.10 1.12 1.19 1.22 1.32 1.35 1.35 -12.75%
P/EPS 15.06 13.70 15.59 13.76 13.79 13.29 14.17 4.14%
EY 6.64 7.30 6.41 7.27 7.25 7.52 7.06 -4.00%
DY 4.25 4.19 4.08 4.39 4.00 3.83 3.99 4.29%
P/NAPS 2.18 2.20 2.36 2.54 2.72 2.89 2.80 -15.35%

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