[MPI] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -6.34%
YoY- 61.18%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,274,260 1,255,182 1,539,254 1,507,046 1,250,507 1,164,223 1,093,746 2.57%
PBT 85,752 -22,863 166,005 207,431 108,855 95,229 136,396 -7.44%
Tax -7,229 -1,951 -18,531 -22,894 24,532 -19,839 -17,896 -14.01%
NP 78,523 -24,814 147,474 184,537 133,387 75,390 118,500 -6.62%
-
NP to SH 71,511 -13,098 112,648 144,343 89,555 75,390 118,500 -8.06%
-
Tax Rate 8.43% - 11.16% 11.04% -22.54% 20.83% 13.12% -
Total Cost 1,195,737 1,279,996 1,391,780 1,322,509 1,117,120 1,088,833 975,246 3.45%
-
Net Worth 733,010 723,121 779,741 730,304 699,977 666,196 706,139 0.62%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 48,731 38,984 72,123 79,583 74,582 74,597 30,745 7.97%
Div Payout % 68.15% 0.00% 64.03% 55.13% 83.28% 98.95% 25.95% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 733,010 723,121 779,741 730,304 699,977 666,196 706,139 0.62%
NOSH 194,949 194,911 194,935 198,993 198,857 198,864 198,912 -0.33%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.16% -1.98% 9.58% 12.24% 10.67% 6.48% 10.83% -
ROE 9.76% -1.81% 14.45% 19.76% 12.79% 11.32% 16.78% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 653.64 643.98 789.62 757.34 628.85 585.43 549.86 2.92%
EPS 36.68 -6.72 57.79 72.54 45.03 37.91 59.57 -7.76%
DPS 25.00 20.00 37.00 40.00 37.50 37.50 15.45 8.34%
NAPS 3.76 3.71 4.00 3.67 3.52 3.35 3.55 0.96%
Adjusted Per Share Value based on latest NOSH - 198,993
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 639.52 629.94 772.51 756.35 627.60 584.29 548.92 2.57%
EPS 35.89 -6.57 56.54 72.44 44.95 37.84 59.47 -8.06%
DPS 24.46 19.57 36.20 39.94 37.43 37.44 15.43 7.97%
NAPS 3.6788 3.6292 3.9133 3.6652 3.513 3.3435 3.5439 0.62%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 6.56 4.46 8.75 10.30 10.10 12.50 17.00 -
P/RPS 1.00 0.69 1.11 1.36 1.61 2.14 3.09 -17.13%
P/EPS 17.88 -66.37 15.14 14.20 22.43 32.97 28.54 -7.49%
EY 5.59 -1.51 6.60 7.04 4.46 3.03 3.50 8.11%
DY 3.81 4.48 4.23 3.88 3.71 3.00 0.91 26.94%
P/NAPS 1.74 1.20 2.19 2.81 2.87 3.73 4.79 -15.52%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 18/05/09 22/05/08 23/05/07 16/05/06 11/05/05 17/05/04 -
Price 6.00 5.00 8.70 10.00 10.60 12.50 15.20 -
P/RPS 0.92 0.78 1.10 1.32 1.69 2.14 2.76 -16.72%
P/EPS 16.36 -74.41 15.06 13.79 23.54 32.97 25.51 -7.13%
EY 6.11 -1.34 6.64 7.25 4.25 3.03 3.92 7.67%
DY 4.17 4.00 4.25 4.00 3.54 3.00 1.02 26.43%
P/NAPS 1.60 1.35 2.18 2.72 3.01 3.73 4.28 -15.11%

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