[MPI] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 62.4%
YoY- 273.16%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 900,041 870,600 1,072,864 1,012,575 888,945 1,172,889 1,118,964 -3.56%
PBT 6,970 -33,888 78,135 92,478 -55,008 124,334 147,966 -39.87%
Tax -6,174 -3,139 -7,703 -9,229 -6,163 -13,392 -17,531 -15.95%
NP 796 -37,027 70,432 83,249 -61,171 110,942 130,435 -57.21%
-
NP to SH 173 -33,261 56,180 70,627 -40,788 84,486 103,562 -65.52%
-
Tax Rate 88.58% - 9.86% 9.98% - 10.77% 11.85% -
Total Cost 899,245 907,627 1,002,432 929,326 950,116 1,061,947 988,529 -1.56%
-
Net Worth 711,222 714,811 764,855 732,774 722,997 779,570 729,926 -0.43%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 19,991 19,371 38,825 48,721 38,975 72,110 79,555 -20.54%
Div Payout % 11,555.56% 0.00% 69.11% 68.98% 0.00% 85.35% 76.82% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 711,222 714,811 764,855 732,774 722,997 779,570 729,926 -0.43%
NOSH 192,222 193,715 194,125 194,886 194,878 194,892 198,889 -0.56%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.09% -4.25% 6.56% 8.22% -6.88% 9.46% 11.66% -
ROE 0.02% -4.65% 7.35% 9.64% -5.64% 10.84% 14.19% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 468.23 449.42 552.66 519.57 456.15 601.81 562.60 -3.01%
EPS 0.09 -17.17 28.94 36.24 -20.93 43.35 52.07 -65.32%
DPS 10.40 10.00 20.00 25.00 20.00 37.00 40.00 -20.09%
NAPS 3.70 3.69 3.94 3.76 3.71 4.00 3.67 0.13%
Adjusted Per Share Value based on latest NOSH - 194,949
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 451.71 436.93 538.44 508.19 446.14 588.64 561.58 -3.56%
EPS 0.09 -16.69 28.20 35.45 -20.47 42.40 51.98 -65.31%
DPS 10.03 9.72 19.49 24.45 19.56 36.19 39.93 -20.55%
NAPS 3.5694 3.5875 3.8386 3.6776 3.6285 3.9125 3.6633 -0.43%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.52 3.10 5.41 6.56 4.46 8.75 10.30 -
P/RPS 0.54 0.69 0.98 1.26 0.98 1.45 1.83 -18.39%
P/EPS 2,800.00 -18.05 18.69 18.10 -21.31 20.18 19.78 128.11%
EY 0.04 -5.54 5.35 5.52 -4.69 4.95 5.06 -55.33%
DY 4.13 3.23 3.70 3.81 4.48 4.23 3.88 1.04%
P/NAPS 0.68 0.84 1.37 1.74 1.20 2.19 2.81 -21.04%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 03/05/13 26/04/12 26/04/11 25/05/10 18/05/09 22/05/08 23/05/07 -
Price 2.49 2.97 5.40 6.00 5.00 8.70 10.00 -
P/RPS 0.53 0.66 0.98 1.15 1.10 1.45 1.78 -18.26%
P/EPS 2,766.67 -17.30 18.66 16.56 -23.89 20.07 19.20 128.79%
EY 0.04 -5.78 5.36 6.04 -4.19 4.98 5.21 -55.55%
DY 4.18 3.37 3.70 4.17 4.00 4.25 4.00 0.73%
P/NAPS 0.67 0.80 1.37 1.60 1.35 2.18 2.72 -20.80%

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