[MPI] QoQ Annualized Quarter Result on 31-Dec-2000 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
07-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- -0.04%
YoY- 22.57%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 715,264 1,332,682 1,494,189 1,640,450 1,653,624 1,526,578 1,465,169 -37.97%
PBT -54,668 317,658 437,369 540,148 546,764 501,342 474,316 -
Tax 54,668 -116,646 -145,749 -173,508 -179,960 -174,664 -173,901 -
NP 0 201,012 291,620 366,640 366,804 326,678 300,414 -
-
NP to SH -67,324 201,012 291,620 366,640 366,804 326,678 300,414 -
-
Tax Rate - 36.72% 33.32% 32.12% 32.91% 34.84% 36.66% -
Total Cost 715,264 1,131,670 1,202,569 1,273,810 1,286,820 1,199,900 1,164,754 -27.73%
-
Net Worth 778,186 801,250 889,654 855,626 860,702 799,063 760,358 1.55%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 131,477 186,594 - - 113,411 54,214 -
Div Payout % - 65.41% 63.99% - - 34.72% 18.05% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 778,186 801,250 889,654 855,626 860,702 799,063 760,358 1.55%
NOSH 198,011 199,813 199,922 199,912 201,098 203,246 203,304 -1.74%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.00% 15.08% 19.52% 22.35% 22.18% 21.40% 20.50% -
ROE -8.65% 25.09% 32.78% 42.85% 42.62% 40.88% 39.51% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 361.22 666.96 747.39 820.58 822.29 751.10 720.68 -36.87%
EPS -34.00 100.60 145.87 183.40 182.40 160.73 149.73 -
DPS 0.00 65.80 93.33 0.00 0.00 55.80 26.67 -
NAPS 3.93 4.01 4.45 4.28 4.28 3.9315 3.74 3.35%
Adjusted Per Share Value based on latest NOSH - 200,041
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 340.79 634.96 711.91 781.60 787.88 727.34 698.09 -37.97%
EPS -32.08 95.77 138.94 174.69 174.77 155.65 143.13 -
DPS 0.00 62.64 88.90 0.00 0.00 54.04 25.83 -
NAPS 3.7077 3.8176 4.2388 4.0767 4.1008 3.8072 3.6228 1.55%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 10.50 13.20 12.30 15.60 25.25 39.00 51.00 -
P/RPS 2.91 1.98 1.65 1.90 3.07 5.19 7.08 -44.68%
P/EPS -30.88 13.12 8.43 8.51 13.84 24.26 34.51 -
EY -3.24 7.62 11.86 11.76 7.22 4.12 2.90 -
DY 0.00 4.98 7.59 0.00 0.00 1.43 0.52 -
P/NAPS 2.67 3.29 2.76 3.64 5.90 9.92 13.64 -66.25%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 12/11/01 27/08/01 02/05/01 07/02/01 16/10/00 21/08/00 02/05/00 -
Price 11.60 13.60 12.00 18.10 19.90 34.75 44.00 -
P/RPS 3.21 2.04 1.61 2.21 2.42 4.63 6.11 -34.86%
P/EPS -34.12 13.52 8.23 9.87 10.91 21.62 29.78 -
EY -2.93 7.40 12.16 10.13 9.17 4.63 3.36 -
DY 0.00 4.84 7.78 0.00 0.00 1.61 0.61 -
P/NAPS 2.95 3.39 2.70 4.23 4.65 8.84 11.76 -60.19%

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