[MPI] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 8.01%
YoY- 120.36%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 540,066 246,884 882,522 643,494 430,271 219,866 768,842 -20.92%
PBT 66,701 22,119 47,553 29,682 23,560 16,050 -17,791 -
Tax -24,862 -9,184 -886 -21,445 -15,934 -9,053 17,791 -
NP 41,839 12,935 46,667 8,237 7,626 6,997 0 -
-
NP to SH 41,839 12,935 46,667 8,237 7,626 6,997 -33,263 -
-
Tax Rate 37.27% 41.52% 1.86% 72.25% 67.63% 56.40% - -
Total Cost 498,227 233,949 835,855 635,257 422,645 212,869 768,842 -25.05%
-
Net Worth 666,479 666,649 652,462 654,582 682,955 681,809 688,337 -2.12%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 29,842 29,850 69,264 69,278 29,866 - 81,168 -48.58%
Div Payout % 71.33% 230.77% 148.42% 841.06% 391.64% - 0.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 666,479 666,649 652,462 654,582 682,955 681,809 688,337 -2.12%
NOSH 198,949 199,000 198,921 198,961 199,112 198,778 198,941 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.75% 5.24% 5.29% 1.28% 1.77% 3.18% 0.00% -
ROE 6.28% 1.94% 7.15% 1.26% 1.12% 1.03% -4.83% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 271.46 124.06 443.65 323.43 216.09 110.61 386.47 -20.93%
EPS 21.03 6.50 23.46 4.14 3.83 3.52 -16.72 -
DPS 15.00 15.00 34.82 34.82 15.00 0.00 40.80 -48.58%
NAPS 3.35 3.35 3.28 3.29 3.43 3.43 3.46 -2.12%
Adjusted Per Share Value based on latest NOSH - 197,096
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 257.32 117.63 420.48 306.60 205.00 104.76 366.32 -20.92%
EPS 19.93 6.16 22.23 3.92 3.63 3.33 -15.85 -
DPS 14.22 14.22 33.00 33.01 14.23 0.00 38.67 -48.57%
NAPS 3.1755 3.1763 3.1087 3.1188 3.254 3.2485 3.2796 -2.12%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 17.00 15.40 14.40 10.40 13.90 11.40 15.10 -
P/RPS 6.26 12.41 3.25 3.22 6.43 10.31 3.91 36.73%
P/EPS 80.84 236.92 61.38 251.21 362.92 323.86 -90.31 -
EY 1.24 0.42 1.63 0.40 0.28 0.31 -1.11 -
DY 0.88 0.97 2.42 3.35 1.08 0.00 2.70 -52.54%
P/NAPS 5.07 4.60 4.39 3.16 4.05 3.32 4.36 10.55%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 18/11/03 27/08/03 16/05/03 23/01/03 14/11/02 15/08/02 -
Price 18.00 17.40 15.30 12.40 13.60 12.20 15.10 -
P/RPS 6.63 14.03 3.45 3.83 6.29 11.03 3.91 42.06%
P/EPS 85.59 267.69 65.22 299.52 355.09 346.59 -90.31 -
EY 1.17 0.37 1.53 0.33 0.28 0.29 -1.11 -
DY 0.83 0.86 2.28 2.81 1.10 0.00 2.70 -54.35%
P/NAPS 5.37 5.19 4.66 3.77 3.97 3.56 4.36 14.85%

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