[MPI] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -0.37%
YoY- 1292.45%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,360,410 1,415,247 1,446,491 1,465,361 1,444,333 1,386,202 1,274,260 4.45%
PBT 38,933 83,658 70,641 100,035 98,254 84,984 85,752 -40.89%
Tax -6,621 -8,660 42,428 39,891 39,722 40,902 -7,229 -5.68%
NP 32,312 74,998 113,069 139,926 137,976 125,886 78,523 -44.64%
-
NP to SH 23,307 58,768 90,960 113,044 113,469 105,407 71,511 -52.60%
-
Tax Rate 17.01% 10.35% -60.06% -39.88% -40.43% -48.13% 8.43% -
Total Cost 1,328,098 1,340,249 1,333,422 1,325,435 1,306,357 1,260,316 1,195,737 7.24%
-
Net Worth 753,345 745,498 762,790 759,699 755,985 740,414 733,010 1.83%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 29,043 38,844 38,844 48,726 48,726 48,731 48,731 -29.15%
Div Payout % 124.61% 66.10% 42.70% 43.10% 42.94% 46.23% 68.15% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 753,345 745,498 762,790 759,699 755,985 740,414 733,010 1.83%
NOSH 193,661 193,134 193,601 193,800 194,841 194,845 194,949 -0.44%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.38% 5.30% 7.82% 9.55% 9.55% 9.08% 6.16% -
ROE 3.09% 7.88% 11.92% 14.88% 15.01% 14.24% 9.76% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 702.47 732.78 747.15 756.12 741.29 711.43 653.64 4.91%
EPS 12.03 30.43 46.98 58.33 58.24 54.10 36.68 -52.40%
DPS 15.00 20.00 20.00 25.00 25.00 25.00 25.00 -28.84%
NAPS 3.89 3.86 3.94 3.92 3.88 3.80 3.76 2.28%
Adjusted Per Share Value based on latest NOSH - 193,800
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 682.76 710.28 725.96 735.43 724.88 695.70 639.52 4.45%
EPS 11.70 29.49 45.65 56.73 56.95 52.90 35.89 -52.60%
DPS 14.58 19.50 19.50 24.45 24.45 24.46 24.46 -29.15%
NAPS 3.7809 3.7415 3.8283 3.8127 3.7941 3.716 3.6788 1.84%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.01 4.50 5.41 5.69 5.85 6.18 6.56 -
P/RPS 0.43 0.61 0.72 0.75 0.79 0.87 1.00 -43.00%
P/EPS 25.01 14.79 11.51 9.75 10.05 11.42 17.88 25.04%
EY 4.00 6.76 8.68 10.25 9.95 8.75 5.59 -19.98%
DY 4.98 4.44 3.70 4.39 4.27 4.05 3.81 19.52%
P/NAPS 0.77 1.17 1.37 1.45 1.51 1.63 1.74 -41.89%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 08/11/11 16/08/11 26/04/11 25/01/11 16/11/10 23/08/10 25/05/10 -
Price 3.21 3.77 5.40 5.51 5.75 5.98 6.00 -
P/RPS 0.46 0.51 0.72 0.73 0.78 0.84 0.92 -36.97%
P/EPS 26.67 12.39 11.49 9.45 9.87 11.05 16.36 38.47%
EY 3.75 8.07 8.70 10.59 10.13 9.05 6.11 -27.75%
DY 4.67 5.31 3.70 4.54 4.35 4.18 4.17 7.83%
P/NAPS 0.83 0.98 1.37 1.41 1.48 1.57 1.60 -35.41%

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