[MPI] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 61.73%
YoY- 448.64%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,260,476 1,183,363 1,139,624 1,080,132 987,536 882,522 857,992 29.14%
PBT 118,752 163,330 158,033 133,402 88,476 47,553 39,576 107.62%
Tax -47,184 -32,147 -51,273 -49,724 -36,736 -886 -28,593 39.51%
NP 71,568 131,183 106,760 83,678 51,740 46,667 10,982 247.70%
-
NP to SH 71,568 131,183 106,760 83,678 51,740 46,667 10,982 247.70%
-
Tax Rate 39.73% 19.68% 32.44% 37.27% 41.52% 1.86% 72.25% -
Total Cost 1,188,908 1,052,180 1,032,864 996,454 935,796 835,855 847,009 25.28%
-
Net Worth 688,613 670,336 706,207 666,479 666,649 652,462 654,582 3.42%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 119,412 119,347 1,591 59,684 119,400 69,264 92,371 18.61%
Div Payout % 166.85% 90.98% 1.49% 71.33% 230.77% 148.42% 841.06% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 688,613 670,336 706,207 666,479 666,649 652,462 654,582 3.42%
NOSH 199,021 198,912 198,931 198,949 199,000 198,921 198,961 0.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.68% 11.09% 9.37% 7.75% 5.24% 5.29% 1.28% -
ROE 10.39% 19.57% 15.12% 12.56% 7.76% 7.15% 1.68% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 633.34 594.92 572.87 542.92 496.25 443.65 431.24 29.11%
EPS 35.96 65.95 53.67 42.06 26.00 23.46 5.52 247.61%
DPS 60.00 60.00 0.80 30.00 60.00 34.82 46.43 18.58%
NAPS 3.46 3.37 3.55 3.35 3.35 3.28 3.29 3.40%
Adjusted Per Share Value based on latest NOSH - 198,926
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 632.60 593.90 571.95 542.09 495.62 442.92 430.61 29.13%
EPS 35.92 65.84 53.58 42.00 25.97 23.42 5.51 247.78%
DPS 59.93 59.90 0.80 29.95 59.92 34.76 46.36 18.61%
NAPS 3.456 3.3643 3.5443 3.3449 3.3458 3.2746 3.2852 3.42%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 13.10 15.50 17.00 17.00 15.40 14.40 10.40 -
P/RPS 2.07 2.61 2.97 3.13 3.10 3.25 2.41 -9.61%
P/EPS 36.43 23.50 31.68 40.42 59.23 61.38 188.41 -66.46%
EY 2.75 4.25 3.16 2.47 1.69 1.63 0.53 198.81%
DY 4.58 3.87 0.05 1.76 3.90 2.42 4.46 1.78%
P/NAPS 3.79 4.60 4.79 5.07 4.60 4.39 3.16 12.84%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 17/05/04 18/02/04 18/11/03 27/08/03 16/05/03 -
Price 14.80 13.60 15.20 18.00 17.40 15.30 12.40 -
P/RPS 2.34 2.29 2.65 3.32 3.51 3.45 2.88 -12.89%
P/EPS 41.16 20.62 28.32 42.80 66.92 65.22 224.64 -67.64%
EY 2.43 4.85 3.53 2.34 1.49 1.53 0.45 206.85%
DY 4.05 4.41 0.05 1.67 3.45 2.28 3.74 5.43%
P/NAPS 4.28 4.04 4.28 5.37 5.19 4.66 3.77 8.80%

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