[MPI] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 8.99%
YoY- 127.07%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 246,884 882,522 643,494 430,271 219,866 768,842 541,188 -40.71%
PBT 22,119 47,553 29,682 23,560 16,050 -17,791 -30,924 -
Tax -9,184 -886 -21,445 -15,934 -9,053 17,791 30,924 -
NP 12,935 46,667 8,237 7,626 6,997 0 0 -
-
NP to SH 12,935 46,667 8,237 7,626 6,997 -33,263 -40,460 -
-
Tax Rate 41.52% 1.86% 72.25% 67.63% 56.40% - - -
Total Cost 233,949 835,855 635,257 422,645 212,869 768,842 541,188 -42.79%
-
Net Worth 666,649 652,462 654,582 682,955 681,809 688,337 730,030 -5.86%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 29,850 69,264 69,278 29,866 - 81,168 81,158 -48.63%
Div Payout % 230.77% 148.42% 841.06% 391.64% - 0.00% 0.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 666,649 652,462 654,582 682,955 681,809 688,337 730,030 -5.86%
NOSH 199,000 198,921 198,961 199,112 198,778 198,941 198,918 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.24% 5.29% 1.28% 1.77% 3.18% 0.00% 0.00% -
ROE 1.94% 7.15% 1.26% 1.12% 1.03% -4.83% -5.54% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 124.06 443.65 323.43 216.09 110.61 386.47 272.07 -40.72%
EPS 6.50 23.46 4.14 3.83 3.52 -16.72 -20.34 -
DPS 15.00 34.82 34.82 15.00 0.00 40.80 40.80 -48.64%
NAPS 3.35 3.28 3.29 3.43 3.43 3.46 3.67 -5.89%
Adjusted Per Share Value based on latest NOSH - 196,562
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 117.63 420.48 306.60 205.00 104.76 366.32 257.85 -40.71%
EPS 6.16 22.23 3.92 3.63 3.33 -15.85 -19.28 -
DPS 14.22 33.00 33.01 14.23 0.00 38.67 38.67 -48.64%
NAPS 3.1763 3.1087 3.1188 3.254 3.2485 3.2796 3.4783 -5.87%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 15.40 14.40 10.40 13.90 11.40 15.10 21.00 -
P/RPS 12.41 3.25 3.22 6.43 10.31 3.91 7.72 37.18%
P/EPS 236.92 61.38 251.21 362.92 323.86 -90.31 -103.24 -
EY 0.42 1.63 0.40 0.28 0.31 -1.11 -0.97 -
DY 0.97 2.42 3.35 1.08 0.00 2.70 1.94 -36.97%
P/NAPS 4.60 4.39 3.16 4.05 3.32 4.36 5.72 -13.51%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 27/08/03 16/05/03 23/01/03 14/11/02 15/08/02 09/05/02 -
Price 17.40 15.30 12.40 13.60 12.20 15.10 19.90 -
P/RPS 14.03 3.45 3.83 6.29 11.03 3.91 7.31 54.37%
P/EPS 267.69 65.22 299.52 355.09 346.59 -90.31 -97.84 -
EY 0.37 1.53 0.33 0.28 0.29 -1.11 -1.02 -
DY 0.86 2.28 2.81 1.10 0.00 2.70 2.05 -43.93%
P/NAPS 5.19 4.66 3.77 3.97 3.56 4.36 5.42 -2.84%

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