[MPI] YoY TTM 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- 46.63%
YoY- -41.15%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,417,129 1,519,732 1,519,204 1,157,802 1,215,666 992,317 839,606 9.10%
PBT 65,039 182,324 222,457 73,758 134,910 90,694 26,729 15.95%
Tax -4,859 -22,694 -21,945 23,774 -25,843 -9,814 -23,308 -22.97%
NP 60,180 159,630 200,512 97,532 109,067 80,880 3,421 61.19%
-
NP to SH 49,801 123,761 154,113 64,181 109,067 80,880 3,421 56.19%
-
Tax Rate 7.47% 12.45% 9.86% -32.23% 19.16% 10.82% 87.20% -
Total Cost 1,356,949 1,360,102 1,318,692 1,060,270 1,106,599 911,437 836,185 8.39%
-
Net Worth 769,727 771,690 708,130 909,176 660,752 666,403 674,209 2.23%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 66,278 71,107 78,557 74,584 30,748 68,914 80,767 -3.23%
Div Payout % 133.09% 57.46% 50.97% 116.21% 28.19% 85.21% 2,360.92% -
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 769,727 771,690 708,130 909,176 660,752 666,403 674,209 2.23%
NOSH 194,867 194,871 198,913 198,944 199,021 198,926 196,562 -0.14%
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 4.25% 10.50% 13.20% 8.42% 8.97% 8.15% 0.41% -
ROE 6.47% 16.04% 21.76% 7.06% 16.51% 12.14% 0.51% -
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 727.23 779.86 763.75 581.97 610.82 498.84 427.14 9.26%
EPS 25.56 63.51 77.48 32.26 54.80 40.66 1.74 56.43%
DPS 34.00 36.49 39.50 37.50 15.45 34.82 40.80 -2.99%
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 675.20 724.08 723.83 551.64 579.21 472.79 400.03 9.10%
EPS 23.73 58.97 73.43 30.58 51.97 38.54 1.63 56.19%
DPS 31.58 33.88 37.43 35.54 14.65 32.83 38.48 -3.23%
NAPS 3.6674 3.6767 3.3739 4.3318 3.1482 3.1751 3.2123 2.23%
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 0.80 1.19 1.39 1.71 2.46 3.41 3.25 -20.81%
P/EPS 22.69 14.64 13.68 30.84 27.37 41.81 798.66 -44.73%
EY 4.41 6.83 7.31 3.24 3.65 2.39 0.13 79.82%
DY 5.86 3.92 3.73 3.77 1.03 2.05 2.94 12.17%
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 0.76 1.12 1.35 1.77 2.36 3.61 3.18 -21.20%
P/EPS 21.72 13.70 13.29 31.93 26.28 44.27 781.42 -44.93%
EY 4.60 7.30 7.52 3.13 3.81 2.26 0.13 81.09%
DY 6.13 4.19 3.83 3.64 1.07 1.93 3.00 12.63%
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