[MPI] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 28.41%
YoY- 84.69%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,375,228 1,619,222 1,550,416 1,231,538 1,144,738 1,080,132 860,542 8.11%
PBT 33,998 216,878 231,504 117,352 76,562 133,402 47,120 -5.28%
Tax -10,908 -19,550 -19,502 -6,634 -37,116 -49,724 -31,868 -16.34%
NP 23,090 197,328 212,002 110,718 39,446 83,678 15,252 7.14%
-
NP to SH 26,132 150,882 166,808 72,852 39,446 83,678 15,252 9.38%
-
Tax Rate 32.08% 9.01% 8.42% 5.65% 48.48% 37.27% 67.63% -
Total Cost 1,352,138 1,421,894 1,338,414 1,120,820 1,105,292 996,454 845,290 8.13%
-
Net Worth 770,308 771,755 708,128 909,158 660,084 666,479 682,955 2.02%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 39,002 50,670 67,630 59,682 59,646 59,684 59,733 -6.85%
Div Payout % 149.25% 33.58% 40.54% 81.92% 151.21% 71.33% 391.64% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 770,308 771,755 708,128 909,158 660,084 666,479 682,955 2.02%
NOSH 195,014 194,887 198,912 198,940 198,820 198,949 199,112 -0.34%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 1.68% 12.19% 13.67% 8.99% 3.45% 7.75% 1.77% -
ROE 3.39% 19.55% 23.56% 8.01% 5.98% 12.56% 2.23% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 705.19 830.85 779.45 619.05 575.76 542.92 432.19 8.49%
EPS 13.40 77.42 83.86 36.62 19.84 42.06 7.66 9.75%
DPS 20.00 26.00 34.00 30.00 30.00 30.00 30.00 -6.52%
NAPS 3.95 3.96 3.56 4.57 3.32 3.35 3.43 2.37%
Adjusted Per Share Value based on latest NOSH - 198,944
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 655.23 771.48 738.70 586.77 545.41 514.63 410.01 8.11%
EPS 12.45 71.89 79.48 34.71 18.79 39.87 7.27 9.37%
DPS 18.58 24.14 32.22 28.44 28.42 28.44 28.46 -6.85%
NAPS 3.6702 3.6771 3.3739 4.3317 3.145 3.1755 3.254 2.02%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 5.80 9.30 10.60 9.95 15.00 17.00 13.90 -
P/RPS 0.82 1.12 1.36 1.61 2.61 3.13 3.22 -20.36%
P/EPS 43.28 12.01 12.64 27.17 75.60 40.42 181.46 -21.23%
EY 2.31 8.32 7.91 3.68 1.32 2.47 0.55 26.99%
DY 3.45 2.80 3.21 3.02 2.00 1.76 2.16 8.10%
P/NAPS 1.47 2.35 2.98 2.18 4.52 5.07 4.05 -15.52%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 26/02/08 28/02/07 23/02/06 28/02/05 18/02/04 23/01/03 -
Price 5.55 8.70 10.30 10.30 14.40 18.00 13.60 -
P/RPS 0.79 1.05 1.32 1.66 2.50 3.32 3.15 -20.57%
P/EPS 41.42 11.24 12.28 28.13 72.58 42.80 177.55 -21.52%
EY 2.41 8.90 8.14 3.56 1.38 2.34 0.56 27.50%
DY 3.60 2.99 3.30 2.91 2.08 1.67 2.21 8.46%
P/NAPS 1.41 2.20 2.89 2.25 4.34 5.37 3.97 -15.83%

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