[MPI] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 22.34%
YoY- 232.85%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,227,448 1,189,678 1,476,096 1,317,778 1,375,228 1,619,222 1,550,416 -3.81%
PBT 5,990 -52,680 139,268 109,166 33,998 216,878 231,504 -45.58%
Tax -8,420 -5,426 -12,960 -10,938 -10,908 -19,550 -19,502 -13.05%
NP -2,430 -58,106 126,308 98,228 23,090 197,328 212,002 -
-
NP to SH -3,288 -51,670 102,254 86,980 26,132 150,882 166,808 -
-
Tax Rate 140.57% - 9.31% 10.02% 32.08% 9.01% 8.42% -
Total Cost 1,229,878 1,247,784 1,349,788 1,219,550 1,352,138 1,421,894 1,338,414 -1.39%
-
Net Worth 709,821 730,667 761,755 717,360 770,308 771,755 708,128 0.03%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 20,888 19,381 38,865 38,987 39,002 50,670 67,630 -17.76%
Div Payout % 0.00% 0.00% 38.01% 44.82% 149.25% 33.58% 40.54% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 709,821 730,667 761,755 717,360 770,308 771,755 708,128 0.03%
NOSH 193,411 193,810 194,325 194,935 195,014 194,887 198,912 -0.46%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.20% -4.88% 8.56% 7.45% 1.68% 12.19% 13.67% -
ROE -0.46% -7.07% 13.42% 12.12% 3.39% 19.55% 23.56% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 634.63 613.83 759.60 676.01 705.19 830.85 779.45 -3.36%
EPS -1.70 -26.66 52.62 44.62 13.40 77.42 83.86 -
DPS 10.80 10.00 20.00 20.00 20.00 26.00 34.00 -17.38%
NAPS 3.67 3.77 3.92 3.68 3.95 3.96 3.56 0.50%
Adjusted Per Share Value based on latest NOSH - 194,965
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 584.82 566.83 703.29 627.86 655.23 771.48 738.70 -3.81%
EPS -1.57 -24.62 48.72 41.44 12.45 71.89 79.48 -
DPS 9.95 9.23 18.52 18.58 18.58 24.14 32.22 -17.77%
NAPS 3.382 3.4813 3.6294 3.4179 3.6702 3.6771 3.3739 0.03%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.46 2.77 5.69 5.35 5.80 9.30 10.60 -
P/RPS 0.39 0.45 0.75 0.79 0.82 1.12 1.36 -18.77%
P/EPS -144.71 -10.39 10.81 11.99 43.28 12.01 12.64 -
EY -0.69 -9.62 9.25 8.34 2.31 8.32 7.91 -
DY 4.39 3.61 3.51 3.74 3.45 2.80 3.21 5.35%
P/NAPS 0.67 0.73 1.45 1.45 1.47 2.35 2.98 -22.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/01/13 30/01/12 25/01/11 26/01/10 24/02/09 26/02/08 28/02/07 -
Price 2.56 3.68 5.51 6.26 5.55 8.70 10.30 -
P/RPS 0.40 0.60 0.73 0.93 0.79 1.05 1.32 -18.02%
P/EPS -150.59 -13.80 10.47 14.03 41.42 11.24 12.28 -
EY -0.66 -7.24 9.55 7.13 2.41 8.90 8.14 -
DY 4.22 2.72 3.63 3.19 3.60 2.99 3.30 4.17%
P/NAPS 0.70 0.98 1.41 1.70 1.41 2.20 2.89 -21.03%

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