[MPI] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -86.36%
YoY- 38.32%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,114,402 835,578 572,369 315,119 1,183,363 854,718 540,066 62.15%
PBT 53,363 50,424 38,281 29,688 163,330 118,525 66,701 -13.83%
Tax 28,899 -26,147 -18,558 -11,796 -32,147 -38,455 -24,862 -
NP 82,262 24,277 19,723 17,892 131,183 80,070 41,839 57.00%
-
NP to SH 47,478 24,277 19,723 17,892 131,183 80,070 41,839 8.80%
-
Tax Rate -54.16% 51.85% 48.48% 39.73% 19.68% 32.44% 37.27% -
Total Cost 1,032,140 811,301 552,646 297,227 1,052,180 774,648 498,227 62.57%
-
Net Worth 662,344 666,622 660,084 688,613 670,336 706,207 666,479 -0.41%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 74,588 74,621 29,823 29,853 119,347 1,193 29,842 84.27%
Div Payout % 157.10% 307.38% 151.21% 166.85% 90.98% 1.49% 71.33% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 662,344 666,622 660,084 688,613 670,336 706,207 666,479 -0.41%
NOSH 198,902 198,991 198,820 199,021 198,912 198,931 198,949 -0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.38% 2.91% 3.45% 5.68% 11.09% 9.37% 7.75% -
ROE 7.17% 3.64% 2.99% 2.60% 19.57% 11.34% 6.28% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 560.28 419.91 287.88 158.33 594.92 429.65 271.46 62.17%
EPS 23.87 12.20 9.92 8.99 65.95 40.25 21.03 8.82%
DPS 37.50 37.50 15.00 15.00 60.00 0.60 15.00 84.30%
NAPS 3.33 3.35 3.32 3.46 3.37 3.55 3.35 -0.39%
Adjusted Per Share Value based on latest NOSH - 199,021
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 559.29 419.36 287.26 158.15 593.90 428.96 271.05 62.14%
EPS 23.83 12.18 9.90 8.98 65.84 40.19 21.00 8.80%
DPS 37.43 37.45 14.97 14.98 59.90 0.60 14.98 84.23%
NAPS 3.3241 3.3456 3.3128 3.456 3.3643 3.5443 3.3449 -0.41%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 11.80 12.50 15.00 13.10 15.50 17.00 17.00 -
P/RPS 2.11 2.98 5.21 8.27 2.61 3.96 6.26 -51.59%
P/EPS 49.43 102.46 151.21 145.72 23.50 42.24 80.84 -27.98%
EY 2.02 0.98 0.66 0.69 4.25 2.37 1.24 38.48%
DY 3.18 3.00 1.00 1.15 3.87 0.04 0.88 135.66%
P/NAPS 3.54 3.73 4.52 3.79 4.60 4.79 5.07 -21.31%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 16/08/05 11/05/05 28/02/05 25/11/04 26/08/04 17/05/04 18/02/04 -
Price 11.60 12.50 14.40 14.80 13.60 15.20 18.00 -
P/RPS 2.07 2.98 5.00 9.35 2.29 3.54 6.63 -54.01%
P/EPS 48.60 102.46 145.16 164.63 20.62 37.76 85.59 -31.45%
EY 2.06 0.98 0.69 0.61 4.85 2.65 1.17 45.86%
DY 3.23 3.00 1.04 1.01 4.41 0.04 0.83 147.61%
P/NAPS 3.48 3.73 4.34 4.28 4.04 4.28 5.37 -25.13%

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