[MPI] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 47.4%
YoY- 364.15%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,446,491 1,465,361 1,444,333 1,386,202 1,274,260 1,121,905 1,068,843 22.37%
PBT 70,641 100,035 98,254 84,984 85,752 -24,150 -77,244 -
Tax 42,428 39,891 39,722 40,902 -7,229 -4,178 -3,278 -
NP 113,069 139,926 137,976 125,886 78,523 -28,328 -80,522 -
-
NP to SH 90,960 113,044 113,469 105,407 71,511 -9,480 -49,928 -
-
Tax Rate -60.06% -39.88% -40.43% -48.13% 8.43% - - -
Total Cost 1,333,422 1,325,435 1,306,357 1,260,316 1,195,737 1,150,233 1,149,365 10.41%
-
Net Worth 762,790 759,699 755,985 740,414 733,010 717,474 713,298 4.57%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 38,844 48,726 48,726 48,731 48,731 38,980 38,980 -0.23%
Div Payout % 42.70% 43.10% 42.94% 46.23% 68.15% 0.00% 0.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 762,790 759,699 755,985 740,414 733,010 717,474 713,298 4.57%
NOSH 193,601 193,800 194,841 194,845 194,949 194,965 194,890 -0.44%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.82% 9.55% 9.55% 9.08% 6.16% -2.52% -7.53% -
ROE 11.92% 14.88% 15.01% 14.24% 9.76% -1.32% -7.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 747.15 756.12 741.29 711.43 653.64 575.44 548.43 22.91%
EPS 46.98 58.33 58.24 54.10 36.68 -4.86 -25.62 -
DPS 20.00 25.00 25.00 25.00 25.00 20.00 20.00 0.00%
NAPS 3.94 3.92 3.88 3.80 3.76 3.68 3.66 5.04%
Adjusted Per Share Value based on latest NOSH - 194,845
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 725.96 735.43 724.88 695.70 639.52 563.06 536.43 22.37%
EPS 45.65 56.73 56.95 52.90 35.89 -4.76 -25.06 -
DPS 19.50 24.45 24.45 24.46 24.46 19.56 19.56 -0.20%
NAPS 3.8283 3.8127 3.7941 3.716 3.6788 3.6008 3.5799 4.57%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 5.41 5.69 5.85 6.18 6.56 5.35 5.68 -
P/RPS 0.72 0.75 0.79 0.87 1.00 0.93 1.04 -21.75%
P/EPS 11.51 9.75 10.05 11.42 17.88 -110.03 -22.17 -
EY 8.68 10.25 9.95 8.75 5.59 -0.91 -4.51 -
DY 3.70 4.39 4.27 4.05 3.81 3.74 3.52 3.38%
P/NAPS 1.37 1.45 1.51 1.63 1.74 1.45 1.55 -7.90%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/04/11 25/01/11 16/11/10 23/08/10 25/05/10 26/01/10 17/11/09 -
Price 5.40 5.51 5.75 5.98 6.00 6.26 5.60 -
P/RPS 0.72 0.73 0.78 0.84 0.92 1.09 1.02 -20.73%
P/EPS 11.49 9.45 9.87 11.05 16.36 -128.74 -21.86 -
EY 8.70 10.59 10.13 9.05 6.11 -0.78 -4.57 -
DY 3.70 4.54 4.35 4.18 4.17 3.19 3.57 2.41%
P/NAPS 1.37 1.41 1.48 1.57 1.60 1.70 1.53 -7.10%

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