[MPI] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 26.63%
YoY- -135.57%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,191,722 1,415,247 1,386,202 1,150,630 1,539,126 1,485,329 1,359,765 -2.17%
PBT -27,501 83,658 84,984 -61,734 156,479 189,637 165,381 -
Tax 4,320 -8,660 40,902 -4,163 -9,180 -22,670 -15,511 -
NP -23,181 74,998 125,886 -65,897 147,299 166,967 149,870 -
-
NP to SH -19,765 58,768 105,407 -39,904 112,176 131,725 107,135 -
-
Tax Rate - 10.35% -48.13% - 5.87% 11.95% 9.38% -
Total Cost 1,214,903 1,340,249 1,260,316 1,216,527 1,391,827 1,318,362 1,209,895 0.06%
-
Net Worth 724,716 748,908 740,655 699,830 766,032 713,396 696,198 0.67%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 19,377 38,803 48,727 38,987 72,120 77,966 74,592 -20.10%
Div Payout % 0.00% 66.03% 46.23% 0.00% 64.29% 59.19% 69.62% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 724,716 748,908 740,655 699,830 766,032 713,396 696,198 0.67%
NOSH 193,774 194,017 194,909 194,938 194,919 194,917 198,913 -0.43%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -1.95% 5.30% 9.08% -5.73% 9.57% 11.24% 11.02% -
ROE -2.73% 7.85% 14.23% -5.70% 14.64% 18.46% 15.39% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 615.00 729.44 711.20 590.25 789.62 762.03 683.59 -1.74%
EPS -10.20 30.29 54.08 -20.47 57.55 67.58 53.86 -
DPS 10.00 20.00 25.00 20.00 37.00 40.00 37.50 -19.75%
NAPS 3.74 3.86 3.80 3.59 3.93 3.66 3.50 1.11%
Adjusted Per Share Value based on latest NOSH - 196,444
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 567.80 674.30 660.46 548.22 733.32 707.69 647.87 -2.17%
EPS -9.42 28.00 50.22 -19.01 53.45 62.76 51.04 -
DPS 9.23 18.49 23.22 18.58 34.36 37.15 35.54 -20.10%
NAPS 3.4529 3.5682 3.5289 3.3344 3.6498 3.399 3.3171 0.67%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.99 4.50 6.18 5.00 7.00 9.90 10.00 -
P/RPS 0.49 0.62 0.87 0.85 0.89 1.30 1.46 -16.62%
P/EPS -29.31 14.86 11.43 -24.43 12.16 14.65 18.57 -
EY -3.41 6.73 8.75 -4.09 8.22 6.83 5.39 -
DY 3.34 4.44 4.05 4.00 5.29 4.04 3.75 -1.90%
P/NAPS 0.80 1.17 1.63 1.39 1.78 2.70 2.86 -19.11%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 16/08/11 23/08/10 19/08/09 21/08/08 24/08/07 16/08/06 -
Price 2.64 3.77 5.98 5.75 6.95 9.30 9.95 -
P/RPS 0.43 0.52 0.84 0.97 0.88 1.22 1.46 -18.41%
P/EPS -25.88 12.45 11.06 -28.09 12.08 13.76 18.47 -
EY -3.86 8.03 9.04 -3.56 8.28 7.27 5.41 -
DY 3.79 5.31 4.18 3.48 5.32 4.30 3.77 0.08%
P/NAPS 0.71 0.98 1.57 1.60 1.77 2.54 2.84 -20.61%

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