[MPI] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 466.55%
YoY- 240.3%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 854,718 540,066 246,884 882,522 643,494 430,271 219,866 147.03%
PBT 118,525 66,701 22,119 47,553 29,682 23,560 16,050 278.75%
Tax -38,455 -24,862 -9,184 -886 -21,445 -15,934 -9,053 162.05%
NP 80,070 41,839 12,935 46,667 8,237 7,626 6,997 407.06%
-
NP to SH 80,070 41,839 12,935 46,667 8,237 7,626 6,997 407.06%
-
Tax Rate 32.44% 37.27% 41.52% 1.86% 72.25% 67.63% 56.40% -
Total Cost 774,648 498,227 233,949 835,855 635,257 422,645 212,869 136.40%
-
Net Worth 706,207 666,479 666,649 652,462 654,582 682,955 681,809 2.36%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 1,193 29,842 29,850 69,264 69,278 29,866 - -
Div Payout % 1.49% 71.33% 230.77% 148.42% 841.06% 391.64% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 706,207 666,479 666,649 652,462 654,582 682,955 681,809 2.36%
NOSH 198,931 198,949 199,000 198,921 198,961 199,112 198,778 0.05%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.37% 7.75% 5.24% 5.29% 1.28% 1.77% 3.18% -
ROE 11.34% 6.28% 1.94% 7.15% 1.26% 1.12% 1.03% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 429.65 271.46 124.06 443.65 323.43 216.09 110.61 146.90%
EPS 40.25 21.03 6.50 23.46 4.14 3.83 3.52 406.80%
DPS 0.60 15.00 15.00 34.82 34.82 15.00 0.00 -
NAPS 3.55 3.35 3.35 3.28 3.29 3.43 3.43 2.31%
Adjusted Per Share Value based on latest NOSH - 198,913
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 428.96 271.05 123.91 442.92 322.95 215.94 110.35 147.02%
EPS 40.19 21.00 6.49 23.42 4.13 3.83 3.51 407.25%
DPS 0.60 14.98 14.98 34.76 34.77 14.99 0.00 -
NAPS 3.5443 3.3449 3.3458 3.2746 3.2852 3.4276 3.4218 2.37%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 17.00 17.00 15.40 14.40 10.40 13.90 11.40 -
P/RPS 3.96 6.26 12.41 3.25 3.22 6.43 10.31 -47.12%
P/EPS 42.24 80.84 236.92 61.38 251.21 362.92 323.86 -74.24%
EY 2.37 1.24 0.42 1.63 0.40 0.28 0.31 287.60%
DY 0.04 0.88 0.97 2.42 3.35 1.08 0.00 -
P/NAPS 4.79 5.07 4.60 4.39 3.16 4.05 3.32 27.65%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 18/02/04 18/11/03 27/08/03 16/05/03 23/01/03 14/11/02 -
Price 15.20 18.00 17.40 15.30 12.40 13.60 12.20 -
P/RPS 3.54 6.63 14.03 3.45 3.83 6.29 11.03 -53.09%
P/EPS 37.76 85.59 267.69 65.22 299.52 355.09 346.59 -77.15%
EY 2.65 1.17 0.37 1.53 0.33 0.28 0.29 336.49%
DY 0.04 0.83 0.86 2.28 2.81 1.10 0.00 -
P/NAPS 4.28 5.37 5.19 4.66 3.77 3.97 3.56 13.05%

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