[MPI] YoY Cumulative 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- 156.81%
YoY- 84.69%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 687,614 809,611 775,208 615,769 572,369 540,066 430,271 8.11%
PBT 16,999 108,439 115,752 58,676 38,281 66,701 23,560 -5.28%
Tax -5,454 -9,775 -9,751 -3,317 -18,558 -24,862 -15,934 -16.34%
NP 11,545 98,664 106,001 55,359 19,723 41,839 7,626 7.14%
-
NP to SH 13,066 75,441 83,404 36,426 19,723 41,839 7,626 9.38%
-
Tax Rate 32.08% 9.01% 8.42% 5.65% 48.48% 37.27% 67.63% -
Total Cost 676,069 710,947 669,207 560,410 552,646 498,227 422,645 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 19,501 25,335 33,815 29,841 29,823 29,842 29,866 -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 1.70% 9.78% 11.78% 4.01% 2.99% 6.28% 1.12% -
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 352.60 415.42 389.72 309.52 287.88 271.46 216.09 8.49%
EPS 6.70 38.71 41.93 18.31 9.92 21.03 3.83 9.75%
DPS 10.00 13.00 17.00 15.00 15.00 15.00 15.00 -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 345.10 406.32 389.06 309.04 287.26 271.05 215.94 8.11%
EPS 6.56 37.86 41.86 18.28 9.90 21.00 3.83 9.37%
DPS 9.79 12.72 16.97 14.98 14.97 14.98 14.99 -6.84%
NAPS 3.866 3.8732 3.5539 4.5628 3.3128 3.3449 3.4276 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 1.64 2.24 2.72 3.21 5.21 6.26 6.43 -20.34%
P/EPS 86.57 24.02 25.28 54.34 151.21 80.84 362.92 -21.23%
EY 1.16 4.16 3.96 1.84 0.66 1.24 0.28 26.70%
DY 1.72 1.40 1.60 1.51 1.00 0.88 1.08 8.05%
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 1.57 2.09 2.64 3.33 5.00 6.63 6.29 -20.63%
P/EPS 82.84 22.47 24.56 56.25 145.16 85.59 355.09 -21.52%
EY 1.21 4.45 4.07 1.78 0.69 1.17 0.28 27.59%
DY 1.80 1.49 1.65 1.46 1.04 0.83 1.10 8.54%
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