[MPI] YoY TTM Result on 30-Jun-2007 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -8.74%
YoY- 22.95%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,386,202 1,150,630 1,539,126 1,485,329 1,359,765 1,114,402 1,183,363 2.67%
PBT 84,984 -61,734 156,479 189,637 165,381 53,363 163,330 -10.31%
Tax 40,902 -4,163 -9,180 -22,670 -15,511 8,533 -32,147 -
NP 125,886 -65,897 147,299 166,967 149,870 61,896 131,183 -0.68%
-
NP to SH 105,407 -39,904 112,176 131,724 107,135 47,478 131,183 -3.57%
-
Tax Rate -48.13% - 5.87% 11.95% 9.38% -15.99% 19.68% -
Total Cost 1,260,316 1,216,527 1,391,827 1,318,362 1,209,895 1,052,506 1,052,180 3.05%
-
Net Worth 740,414 705,235 765,810 713,307 696,260 644,693 670,236 1.67%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 48,731 38,984 72,123 79,583 74,582 74,597 30,745 7.97%
Div Payout % 46.23% 0.00% 64.30% 60.42% 69.62% 157.12% 23.44% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 740,414 705,235 765,810 713,307 696,260 644,693 670,236 1.67%
NOSH 194,845 196,444 194,862 194,892 198,931 198,979 198,883 -0.34%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.08% -5.73% 9.57% 11.24% 11.02% 5.55% 11.09% -
ROE 14.24% -5.66% 14.65% 18.47% 15.39% 7.36% 19.57% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 711.43 585.73 789.85 762.13 683.53 560.06 595.00 3.02%
EPS 54.10 -20.31 57.57 67.59 53.86 23.86 65.96 -3.24%
DPS 25.00 20.00 37.00 40.83 37.50 37.50 15.45 8.34%
NAPS 3.80 3.59 3.93 3.66 3.50 3.24 3.37 2.02%
Adjusted Per Share Value based on latest NOSH - 194,892
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 695.70 577.47 772.45 745.45 682.43 559.29 593.90 2.67%
EPS 52.90 -20.03 56.30 66.11 53.77 23.83 65.84 -3.57%
DPS 24.46 19.57 36.20 39.94 37.43 37.44 15.43 7.97%
NAPS 3.716 3.5394 3.8434 3.5799 3.4944 3.2356 3.3638 1.67%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 6.18 5.00 7.00 9.90 10.00 11.80 15.50 -
P/RPS 0.87 0.85 0.89 1.30 1.46 2.11 2.61 -16.72%
P/EPS 11.42 -24.61 12.16 14.65 18.57 49.45 23.50 -11.32%
EY 8.75 -4.06 8.22 6.83 5.39 2.02 4.26 12.73%
DY 4.05 4.00 5.29 4.12 3.75 3.18 1.00 26.23%
P/NAPS 1.63 1.39 1.78 2.70 2.86 3.64 4.60 -15.87%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 19/08/09 21/08/08 24/08/07 16/08/06 16/08/05 26/08/04 -
Price 5.98 5.75 6.95 9.30 9.95 11.60 13.60 -
P/RPS 0.84 0.98 0.88 1.22 1.46 2.07 2.29 -15.38%
P/EPS 11.05 -28.31 12.07 13.76 18.48 48.62 20.62 -9.87%
EY 9.05 -3.53 8.28 7.27 5.41 2.06 4.85 10.95%
DY 4.18 3.48 5.32 4.39 3.77 3.23 1.14 24.16%
P/NAPS 1.57 1.60 1.77 2.54 2.84 3.58 4.04 -14.56%

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