[MPI] QoQ Annualized Quarter Result on 31-Mar-2001 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
02-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- -20.46%
YoY- -2.93%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 719,014 715,264 1,332,682 1,494,189 1,640,450 1,653,624 1,526,578 -39.38%
PBT -41,382 -54,668 317,658 437,369 540,148 546,764 501,342 -
Tax 41,382 54,668 -116,646 -145,749 -173,508 -179,960 -174,664 -
NP 0 0 201,012 291,620 366,640 366,804 326,678 -
-
NP to SH -56,352 -67,324 201,012 291,620 366,640 366,804 326,678 -
-
Tax Rate - - 36.72% 33.32% 32.12% 32.91% 34.84% -
Total Cost 719,014 715,264 1,131,670 1,202,569 1,273,810 1,286,820 1,199,900 -28.85%
-
Net Worth 767,895 778,186 801,250 889,654 855,626 860,702 799,063 -2.61%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 59,526 - 131,477 186,594 - - 113,411 -34.85%
Div Payout % 0.00% - 65.41% 63.99% - - 34.72% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 767,895 778,186 801,250 889,654 855,626 860,702 799,063 -2.61%
NOSH 198,422 198,011 199,813 199,922 199,912 201,098 203,246 -1.58%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 0.00% 0.00% 15.08% 19.52% 22.35% 22.18% 21.40% -
ROE -7.34% -8.65% 25.09% 32.78% 42.85% 42.62% 40.88% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 362.37 361.22 666.96 747.39 820.58 822.29 751.10 -38.40%
EPS -28.40 -34.00 100.60 145.87 183.40 182.40 160.73 -
DPS 30.00 0.00 65.80 93.33 0.00 0.00 55.80 -33.80%
NAPS 3.87 3.93 4.01 4.45 4.28 4.28 3.9315 -1.04%
Adjusted Per Share Value based on latest NOSH - 199,971
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 342.58 340.79 634.96 711.91 781.60 787.88 727.34 -39.38%
EPS -26.85 -32.08 95.77 138.94 174.69 174.77 155.65 -
DPS 28.36 0.00 62.64 88.90 0.00 0.00 54.04 -34.86%
NAPS 3.6587 3.7077 3.8176 4.2388 4.0767 4.1008 3.8072 -2.61%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 15.70 10.50 13.20 12.30 15.60 25.25 39.00 -
P/RPS 4.33 2.91 1.98 1.65 1.90 3.07 5.19 -11.34%
P/EPS -55.28 -30.88 13.12 8.43 8.51 13.84 24.26 -
EY -1.81 -3.24 7.62 11.86 11.76 7.22 4.12 -
DY 1.91 0.00 4.98 7.59 0.00 0.00 1.43 21.21%
P/NAPS 4.06 2.67 3.29 2.76 3.64 5.90 9.92 -44.78%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 06/02/02 12/11/01 27/08/01 02/05/01 07/02/01 16/10/00 21/08/00 -
Price 16.50 11.60 13.60 12.00 18.10 19.90 34.75 -
P/RPS 4.55 3.21 2.04 1.61 2.21 2.42 4.63 -1.15%
P/EPS -58.10 -34.12 13.52 8.23 9.87 10.91 21.62 -
EY -1.72 -2.93 7.40 12.16 10.13 9.17 4.63 -
DY 1.82 0.00 4.84 7.78 0.00 0.00 1.61 8.49%
P/NAPS 4.26 2.95 3.39 2.70 4.23 4.65 8.84 -38.45%

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