[MPI] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 27.58%
YoY- 872.08%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,144,738 1,260,476 1,183,363 1,139,624 1,080,132 987,536 882,522 18.84%
PBT 76,562 118,752 163,330 158,033 133,402 88,476 47,553 37.17%
Tax -37,116 -47,184 -32,147 -51,273 -49,724 -36,736 -886 1092.62%
NP 39,446 71,568 131,183 106,760 83,678 51,740 46,667 -10.55%
-
NP to SH 39,446 71,568 131,183 106,760 83,678 51,740 46,667 -10.55%
-
Tax Rate 48.48% 39.73% 19.68% 32.44% 37.27% 41.52% 1.86% -
Total Cost 1,105,292 1,188,908 1,052,180 1,032,864 996,454 935,796 835,855 20.37%
-
Net Worth 660,084 688,613 670,336 706,207 666,479 666,649 652,462 0.77%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 59,646 119,412 119,347 1,591 59,684 119,400 69,264 -9.44%
Div Payout % 151.21% 166.85% 90.98% 1.49% 71.33% 230.77% 148.42% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 660,084 688,613 670,336 706,207 666,479 666,649 652,462 0.77%
NOSH 198,820 199,021 198,912 198,931 198,949 199,000 198,921 -0.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.45% 5.68% 11.09% 9.37% 7.75% 5.24% 5.29% -
ROE 5.98% 10.39% 19.57% 15.12% 12.56% 7.76% 7.15% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 575.76 633.34 594.92 572.87 542.92 496.25 443.65 18.88%
EPS 19.84 35.96 65.95 53.67 42.06 26.00 23.46 -10.52%
DPS 30.00 60.00 60.00 0.80 30.00 60.00 34.82 -9.41%
NAPS 3.32 3.46 3.37 3.55 3.35 3.35 3.28 0.80%
Adjusted Per Share Value based on latest NOSH - 198,912
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 545.41 600.56 563.82 542.98 514.63 470.52 420.48 18.84%
EPS 18.79 34.10 62.50 50.87 39.87 24.65 22.23 -10.55%
DPS 28.42 56.89 56.86 0.76 28.44 56.89 33.00 -9.43%
NAPS 3.145 3.2809 3.1938 3.3648 3.1755 3.1763 3.1087 0.77%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 15.00 13.10 15.50 17.00 17.00 15.40 14.40 -
P/RPS 2.61 2.07 2.61 2.97 3.13 3.10 3.25 -13.54%
P/EPS 75.60 36.43 23.50 31.68 40.42 59.23 61.38 14.83%
EY 1.32 2.75 4.25 3.16 2.47 1.69 1.63 -13.06%
DY 2.00 4.58 3.87 0.05 1.76 3.90 2.42 -11.88%
P/NAPS 4.52 3.79 4.60 4.79 5.07 4.60 4.39 1.95%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 26/08/04 17/05/04 18/02/04 18/11/03 27/08/03 -
Price 14.40 14.80 13.60 15.20 18.00 17.40 15.30 -
P/RPS 2.50 2.34 2.29 2.65 3.32 3.51 3.45 -19.24%
P/EPS 72.58 41.16 20.62 28.32 42.80 66.92 65.22 7.35%
EY 1.38 2.43 4.85 3.53 2.34 1.49 1.53 -6.61%
DY 2.08 4.05 4.41 0.05 1.67 3.45 2.28 -5.91%
P/NAPS 4.34 4.28 4.04 4.28 5.37 5.19 4.66 -4.61%

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