[MPI] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 223.46%
YoY- 448.64%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 315,119 1,183,363 854,718 540,066 246,884 882,522 643,494 -37.79%
PBT 29,688 163,330 118,525 66,701 22,119 47,553 29,682 0.01%
Tax -11,796 -32,147 -38,455 -24,862 -9,184 -886 -21,445 -32.79%
NP 17,892 131,183 80,070 41,839 12,935 46,667 8,237 67.48%
-
NP to SH 17,892 131,183 80,070 41,839 12,935 46,667 8,237 67.48%
-
Tax Rate 39.73% 19.68% 32.44% 37.27% 41.52% 1.86% 72.25% -
Total Cost 297,227 1,052,180 774,648 498,227 233,949 835,855 635,257 -39.64%
-
Net Worth 688,613 670,336 706,207 666,479 666,649 652,462 654,582 3.42%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 29,853 119,347 1,193 29,842 29,850 69,264 69,278 -42.86%
Div Payout % 166.85% 90.98% 1.49% 71.33% 230.77% 148.42% 841.06% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 688,613 670,336 706,207 666,479 666,649 652,462 654,582 3.42%
NOSH 199,021 198,912 198,931 198,949 199,000 198,921 198,961 0.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.68% 11.09% 9.37% 7.75% 5.24% 5.29% 1.28% -
ROE 2.60% 19.57% 11.34% 6.28% 1.94% 7.15% 1.26% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 158.33 594.92 429.65 271.46 124.06 443.65 323.43 -37.80%
EPS 8.99 65.95 40.25 21.03 6.50 23.46 4.14 67.45%
DPS 15.00 60.00 0.60 15.00 15.00 34.82 34.82 -42.87%
NAPS 3.46 3.37 3.55 3.35 3.35 3.28 3.29 3.40%
Adjusted Per Share Value based on latest NOSH - 198,926
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 158.15 593.90 428.96 271.05 123.91 442.92 322.95 -37.79%
EPS 8.98 65.84 40.19 21.00 6.49 23.42 4.13 67.59%
DPS 14.98 59.90 0.60 14.98 14.98 34.76 34.77 -42.86%
NAPS 3.456 3.3643 3.5443 3.3449 3.3458 3.2746 3.2852 3.42%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 13.10 15.50 17.00 17.00 15.40 14.40 10.40 -
P/RPS 8.27 2.61 3.96 6.26 12.41 3.25 3.22 87.22%
P/EPS 145.72 23.50 42.24 80.84 236.92 61.38 251.21 -30.37%
EY 0.69 4.25 2.37 1.24 0.42 1.63 0.40 43.69%
DY 1.15 3.87 0.04 0.88 0.97 2.42 3.35 -50.87%
P/NAPS 3.79 4.60 4.79 5.07 4.60 4.39 3.16 12.84%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 17/05/04 18/02/04 18/11/03 27/08/03 16/05/03 -
Price 14.80 13.60 15.20 18.00 17.40 15.30 12.40 -
P/RPS 9.35 2.29 3.54 6.63 14.03 3.45 3.83 81.00%
P/EPS 164.63 20.62 37.76 85.59 267.69 65.22 299.52 -32.82%
EY 0.61 4.85 2.65 1.17 0.37 1.53 0.33 50.44%
DY 1.01 4.41 0.04 0.83 0.86 2.28 2.81 -49.35%
P/NAPS 4.28 4.04 4.28 5.37 5.19 4.66 3.77 8.80%

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