[MPI] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 81.01%
YoY- -119.04%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,210,607 1,272,038 1,465,361 1,121,905 1,417,129 1,519,732 1,519,204 -3.71%
PBT 1,834 -12,316 100,035 -24,150 65,039 182,324 222,457 -55.02%
Tax 2,823 -4,893 39,891 -4,178 -4,859 -22,694 -21,945 -
NP 4,657 -17,209 139,926 -28,328 60,180 159,630 200,512 -46.55%
-
NP to SH 4,426 -18,194 113,044 -9,480 49,801 123,761 154,113 -44.63%
-
Tax Rate -153.93% - -39.88% - 7.47% 12.45% 9.86% -
Total Cost 1,205,950 1,289,247 1,325,435 1,150,233 1,356,949 1,360,102 1,318,692 -1.47%
-
Net Worth 705,192 730,127 759,699 717,474 769,727 771,690 708,130 -0.06%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 20,725 29,043 48,726 38,980 66,278 71,107 78,557 -19.89%
Div Payout % 468.28% 0.00% 43.10% 0.00% 133.09% 57.46% 50.97% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 705,192 730,127 759,699 717,474 769,727 771,690 708,130 -0.06%
NOSH 192,150 193,667 193,800 194,965 194,867 194,871 198,913 -0.57%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.38% -1.35% 9.55% -2.52% 4.25% 10.50% 13.20% -
ROE 0.63% -2.49% 14.88% -1.32% 6.47% 16.04% 21.76% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 630.03 656.81 756.12 575.44 727.23 779.86 763.75 -3.15%
EPS 2.30 -9.39 58.33 -4.86 25.56 63.51 77.48 -44.32%
DPS 10.79 15.00 25.00 20.00 34.00 36.49 39.50 -19.43%
NAPS 3.67 3.77 3.92 3.68 3.95 3.96 3.56 0.50%
Adjusted Per Share Value based on latest NOSH - 194,965
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 607.57 638.40 735.43 563.06 711.22 762.72 762.45 -3.71%
EPS 2.22 -9.13 56.73 -4.76 24.99 62.11 77.35 -44.63%
DPS 10.40 14.58 24.45 19.56 33.26 35.69 39.43 -19.90%
NAPS 3.5392 3.6643 3.8127 3.6008 3.8631 3.8729 3.5539 -0.06%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.46 2.77 5.69 5.35 5.80 9.30 10.60 -
P/RPS 0.39 0.42 0.75 0.93 0.80 1.19 1.39 -19.07%
P/EPS 106.80 -29.49 9.75 -110.03 22.69 14.64 13.68 40.80%
EY 0.94 -3.39 10.25 -0.91 4.41 6.83 7.31 -28.93%
DY 4.38 5.42 4.39 3.74 5.86 3.92 3.73 2.71%
P/NAPS 0.67 0.73 1.45 1.45 1.47 2.35 2.98 -22.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/01/13 30/01/12 25/01/11 26/01/10 24/02/09 26/02/08 28/02/07 -
Price 2.56 3.68 5.51 6.26 5.55 8.70 10.30 -
P/RPS 0.41 0.56 0.73 1.09 0.76 1.12 1.35 -17.99%
P/EPS 111.14 -39.17 9.45 -128.74 21.72 13.70 13.29 42.42%
EY 0.90 -2.55 10.59 -0.78 4.60 7.30 7.52 -29.77%
DY 4.21 4.08 4.54 3.19 6.13 4.19 3.83 1.58%
P/NAPS 0.70 0.98 1.41 1.70 1.41 2.20 2.89 -21.03%

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