[MPI] YoY TTM Result on 30-Sep-2007 [#1]

Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -15.06%
YoY- -19.51%
Quarter Report
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,444,333 1,068,843 1,547,489 1,471,974 1,461,685 1,096,461 1,251,598 2.41%
PBT 98,254 -77,244 152,530 166,421 206,845 46,406 170,899 -8.80%
Tax 39,722 -3,278 -6,999 -25,014 -19,852 21,496 -34,759 -
NP 137,976 -80,522 145,531 141,407 186,993 67,902 136,140 0.22%
-
NP to SH 113,469 -49,928 113,738 111,892 139,019 43,770 136,140 -2.98%
-
Tax Rate -40.43% - 4.59% 15.03% 9.60% -46.32% 20.34% -
Total Cost 1,306,357 1,149,365 1,401,958 1,330,567 1,274,692 1,028,559 1,115,458 2.66%
-
Net Worth 755,985 713,298 803,139 740,689 704,148 660,461 688,613 1.56%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 48,726 38,980 66,278 71,107 78,557 74,584 30,748 7.97%
Div Payout % 42.94% 0.00% 58.27% 63.55% 56.51% 170.40% 22.59% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 755,985 713,298 803,139 740,689 704,148 660,461 688,613 1.56%
NOSH 194,841 194,890 194,936 194,918 198,911 198,934 199,021 -0.35%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.55% -7.53% 9.40% 9.61% 12.79% 6.19% 10.88% -
ROE 15.01% -7.00% 14.16% 15.11% 19.74% 6.63% 19.77% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 741.29 548.43 793.84 755.18 734.84 551.17 628.88 2.77%
EPS 58.24 -25.62 58.35 57.40 69.89 22.00 68.40 -2.64%
DPS 25.00 20.00 34.00 36.48 39.50 37.50 15.45 8.34%
NAPS 3.88 3.66 4.12 3.80 3.54 3.32 3.46 1.92%
Adjusted Per Share Value based on latest NOSH - 194,918
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 724.88 536.43 776.65 738.75 733.58 550.29 628.15 2.41%
EPS 56.95 -25.06 57.08 56.16 69.77 21.97 68.33 -2.98%
DPS 24.45 19.56 33.26 35.69 39.43 37.43 15.43 7.97%
NAPS 3.7941 3.5799 4.0308 3.7173 3.5339 3.3147 3.456 1.56%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 5.85 5.68 6.90 9.20 10.00 10.60 13.10 -
P/RPS 0.79 1.04 0.87 1.22 1.36 1.92 2.08 -14.89%
P/EPS 10.05 -22.17 11.83 16.03 14.31 48.18 19.15 -10.18%
EY 9.95 -4.51 8.46 6.24 6.99 2.08 5.22 11.34%
DY 4.27 3.52 4.93 3.97 3.95 3.54 1.18 23.89%
P/NAPS 1.51 1.55 1.67 2.42 2.82 3.19 3.79 -14.21%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 17/11/09 18/11/08 27/11/07 31/10/06 21/11/05 25/11/04 -
Price 5.75 5.60 6.25 8.95 9.90 9.65 14.80 -
P/RPS 0.78 1.02 0.79 1.19 1.35 1.75 2.35 -16.78%
P/EPS 9.87 -21.86 10.71 15.59 14.17 43.86 21.64 -12.25%
EY 10.13 -4.57 9.34 6.41 7.06 2.28 4.62 13.97%
DY 4.35 3.57 5.44 4.08 3.99 3.89 1.04 26.91%
P/NAPS 1.48 1.53 1.52 2.36 2.80 2.91 4.28 -16.21%

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