[MPCORP] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 4.66%
YoY- 1903.99%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 9,661 11,370 11,460 11,168 10,839 10,394 10,648 -6.29%
PBT 42,000 -10,404 -9,046 55,839 53,354 64,389 61,744 -22.70%
Tax 1,607 -672 -472 -255 -134 -1,131 415 147.20%
NP 43,607 -11,076 -9,518 55,584 53,220 63,258 62,159 -21.09%
-
NP to SH 45,173 -10,355 -8,943 56,032 53,535 63,297 62,185 -19.23%
-
Tax Rate -3.83% - - 0.46% 0.25% 1.76% -0.67% -
Total Cost -33,946 22,446 20,978 -44,416 -42,381 -52,864 -51,511 -24.32%
-
Net Worth 242,891 256,611 260,215 263,799 267,594 268,859 269,235 -6.65%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 242,891 256,611 260,215 263,799 267,594 268,859 269,235 -6.65%
NOSH 192,771 172,222 172,328 172,418 172,641 173,457 172,586 7.67%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 451.37% -97.41% -83.05% 497.71% 491.00% 608.60% 583.76% -
ROE 18.60% -4.04% -3.44% 21.24% 20.01% 23.54% 23.10% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.01 6.60 6.65 6.48 6.28 5.99 6.17 -12.99%
EPS 23.43 -6.01 -5.19 32.50 31.01 36.49 36.03 -24.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.49 1.51 1.53 1.55 1.55 1.56 -13.30%
Adjusted Per Share Value based on latest NOSH - 172,418
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.36 3.95 3.98 3.88 3.77 3.61 3.70 -6.24%
EPS 15.70 -3.60 -3.11 19.48 18.61 22.00 21.62 -19.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8444 0.8921 0.9046 0.9171 0.9302 0.9346 0.9359 -6.64%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.35 0.49 0.52 0.55 0.54 0.41 0.44 -
P/RPS 6.98 7.42 7.82 8.49 8.60 6.84 7.13 -1.41%
P/EPS 1.49 -8.15 -10.02 1.69 1.74 1.12 1.22 14.29%
EY 66.95 -12.27 -9.98 59.09 57.42 89.00 81.89 -12.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.34 0.36 0.35 0.26 0.28 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 21/05/10 08/02/10 26/11/09 24/09/09 29/05/09 19/01/09 -
Price 0.35 0.35 0.56 0.58 0.56 0.52 0.42 -
P/RPS 6.98 5.30 8.42 8.95 8.92 8.68 6.81 1.66%
P/EPS 1.49 -5.82 -10.79 1.78 1.81 1.42 1.17 17.54%
EY 66.95 -17.18 -9.27 56.03 55.37 70.18 85.79 -15.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.23 0.37 0.38 0.36 0.34 0.27 2.46%

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