[MPI] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 38.34%
YoY- -116.55%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 857,992 860,542 879,464 768,842 721,584 719,014 715,264 12.90%
PBT 39,576 47,120 64,200 -17,791 -41,232 -41,382 -54,668 -
Tax -28,593 -31,868 -36,212 17,791 41,232 41,382 54,668 -
NP 10,982 15,252 27,988 0 0 0 0 -
-
NP to SH 10,982 15,252 27,988 -33,263 -53,946 -56,352 -67,324 -
-
Tax Rate 72.25% 67.63% 56.40% - - - - -
Total Cost 847,009 845,290 851,476 768,842 721,584 719,014 715,264 11.94%
-
Net Worth 654,582 682,955 681,809 688,337 730,030 767,895 778,186 -10.90%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 92,371 59,733 - 81,168 108,211 59,526 - -
Div Payout % 841.06% 391.64% - 0.00% 0.00% 0.00% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 654,582 682,955 681,809 688,337 730,030 767,895 778,186 -10.90%
NOSH 198,961 199,112 198,778 198,941 198,918 198,422 198,011 0.31%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.28% 1.77% 3.18% 0.00% 0.00% 0.00% 0.00% -
ROE 1.68% 2.23% 4.10% -4.83% -7.39% -7.34% -8.65% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 431.24 432.19 442.43 386.47 362.75 362.37 361.22 12.54%
EPS 5.52 7.66 14.08 -16.72 -27.12 -28.40 -34.00 -
DPS 46.43 30.00 0.00 40.80 54.40 30.00 0.00 -
NAPS 3.29 3.43 3.43 3.46 3.67 3.87 3.93 -11.18%
Adjusted Per Share Value based on latest NOSH - 198,784
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 408.79 410.01 419.02 366.32 343.80 342.58 340.79 12.90%
EPS 5.23 7.27 13.33 -15.85 -25.70 -26.85 -32.08 -
DPS 44.01 28.46 0.00 38.67 51.56 28.36 0.00 -
NAPS 3.1188 3.254 3.2485 3.2796 3.4783 3.6587 3.7077 -10.90%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 10.40 13.90 11.40 15.10 21.00 15.70 10.50 -
P/RPS 2.41 3.22 2.58 3.91 5.79 4.33 2.91 -11.82%
P/EPS 188.41 181.46 80.97 -90.31 -77.43 -55.28 -30.88 -
EY 0.53 0.55 1.24 -1.11 -1.29 -1.81 -3.24 -
DY 4.46 2.16 0.00 2.70 2.59 1.91 0.00 -
P/NAPS 3.16 4.05 3.32 4.36 5.72 4.06 2.67 11.89%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 16/05/03 23/01/03 14/11/02 15/08/02 09/05/02 06/02/02 12/11/01 -
Price 12.40 13.60 12.20 15.10 19.90 16.50 11.60 -
P/RPS 2.88 3.15 2.76 3.91 5.49 4.55 3.21 -6.98%
P/EPS 224.64 177.55 86.65 -90.31 -73.38 -58.10 -34.12 -
EY 0.45 0.56 1.15 -1.11 -1.36 -1.72 -2.93 -
DY 3.74 2.21 0.00 2.70 2.73 1.82 0.00 -
P/NAPS 3.77 3.97 3.56 4.36 5.42 4.26 2.95 17.78%

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