[MPI] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -45.51%
YoY- 127.07%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 987,536 882,522 857,992 860,542 879,464 768,842 721,584 23.24%
PBT 88,476 47,553 39,576 47,120 64,200 -17,791 -41,232 -
Tax -36,736 -886 -28,593 -31,868 -36,212 17,791 41,232 -
NP 51,740 46,667 10,982 15,252 27,988 0 0 -
-
NP to SH 51,740 46,667 10,982 15,252 27,988 -33,263 -53,946 -
-
Tax Rate 41.52% 1.86% 72.25% 67.63% 56.40% - - -
Total Cost 935,796 835,855 847,009 845,290 851,476 768,842 721,584 18.90%
-
Net Worth 666,649 652,462 654,582 682,955 681,809 688,337 730,030 -5.86%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 119,400 69,264 92,371 59,733 - 81,168 108,211 6.77%
Div Payout % 230.77% 148.42% 841.06% 391.64% - 0.00% 0.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 666,649 652,462 654,582 682,955 681,809 688,337 730,030 -5.86%
NOSH 199,000 198,921 198,961 199,112 198,778 198,941 198,918 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.24% 5.29% 1.28% 1.77% 3.18% 0.00% 0.00% -
ROE 7.76% 7.15% 1.68% 2.23% 4.10% -4.83% -7.39% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 496.25 443.65 431.24 432.19 442.43 386.47 362.75 23.20%
EPS 26.00 23.46 5.52 7.66 14.08 -16.72 -27.12 -
DPS 60.00 34.82 46.43 30.00 0.00 40.80 54.40 6.74%
NAPS 3.35 3.28 3.29 3.43 3.43 3.46 3.67 -5.89%
Adjusted Per Share Value based on latest NOSH - 196,562
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 495.62 442.92 430.61 431.88 441.38 385.86 362.15 23.24%
EPS 25.97 23.42 5.51 7.65 14.05 -16.69 -27.07 -
DPS 59.92 34.76 46.36 29.98 0.00 40.74 54.31 6.76%
NAPS 3.3458 3.2746 3.2852 3.4276 3.4218 3.4546 3.6638 -5.86%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 15.40 14.40 10.40 13.90 11.40 15.10 21.00 -
P/RPS 3.10 3.25 2.41 3.22 2.58 3.91 5.79 -34.03%
P/EPS 59.23 61.38 188.41 181.46 80.97 -90.31 -77.43 -
EY 1.69 1.63 0.53 0.55 1.24 -1.11 -1.29 -
DY 3.90 2.42 4.46 2.16 0.00 2.70 2.59 31.34%
P/NAPS 4.60 4.39 3.16 4.05 3.32 4.36 5.72 -13.51%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 27/08/03 16/05/03 23/01/03 14/11/02 15/08/02 09/05/02 -
Price 17.40 15.30 12.40 13.60 12.20 15.10 19.90 -
P/RPS 3.51 3.45 2.88 3.15 2.76 3.91 5.49 -25.76%
P/EPS 66.92 65.22 224.64 177.55 86.65 -90.31 -73.38 -
EY 1.49 1.53 0.45 0.56 1.15 -1.11 -1.36 -
DY 3.45 2.28 3.74 2.21 0.00 2.70 2.73 16.87%
P/NAPS 5.19 4.66 3.77 3.97 3.56 4.36 5.42 -2.84%

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