[MPI] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
11-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 23.09%
YoY- -69.68%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 615,769 297,178 1,114,402 835,578 572,369 315,119 1,183,363 -35.22%
PBT 58,676 22,731 53,363 50,424 38,281 29,688 163,330 -49.37%
Tax -3,317 1,167 28,899 -26,147 -18,558 -11,796 -32,147 -77.90%
NP 55,359 23,898 82,262 24,277 19,723 17,892 131,183 -43.65%
-
NP to SH 36,426 14,184 47,478 24,277 19,723 17,892 131,183 -57.33%
-
Tax Rate 5.65% -5.13% -54.16% 51.85% 48.48% 39.73% 19.68% -
Total Cost 560,410 273,280 1,032,140 811,301 552,646 297,227 1,052,180 -34.21%
-
Net Worth 909,158 660,461 662,344 666,622 660,084 688,613 670,336 22.45%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 29,841 29,840 74,588 74,621 29,823 29,853 119,347 -60.21%
Div Payout % 81.92% 210.38% 157.10% 307.38% 151.21% 166.85% 90.98% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 909,158 660,461 662,344 666,622 660,084 688,613 670,336 22.45%
NOSH 198,940 198,934 198,902 198,991 198,820 199,021 198,912 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.99% 8.04% 7.38% 2.91% 3.45% 5.68% 11.09% -
ROE 4.01% 2.15% 7.17% 3.64% 2.99% 2.60% 19.57% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 309.52 149.39 560.28 419.91 287.88 158.33 594.92 -35.23%
EPS 18.31 7.13 23.87 12.20 9.92 8.99 65.95 -57.34%
DPS 15.00 15.00 37.50 37.50 15.00 15.00 60.00 -60.21%
NAPS 4.57 3.32 3.33 3.35 3.32 3.46 3.37 22.44%
Adjusted Per Share Value based on latest NOSH - 198,864
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 309.04 149.15 559.29 419.36 287.26 158.15 593.90 -35.22%
EPS 18.28 7.12 23.83 12.18 9.90 8.98 65.84 -57.34%
DPS 14.98 14.98 37.43 37.45 14.97 14.98 59.90 -60.20%
NAPS 4.5628 3.3147 3.3241 3.3456 3.3128 3.456 3.3643 22.45%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 9.95 10.60 11.80 12.50 15.00 13.10 15.50 -
P/RPS 3.21 7.10 2.11 2.98 5.21 8.27 2.61 14.74%
P/EPS 54.34 148.67 49.43 102.46 151.21 145.72 23.50 74.59%
EY 1.84 0.67 2.02 0.98 0.66 0.69 4.25 -42.68%
DY 1.51 1.42 3.18 3.00 1.00 1.15 3.87 -46.51%
P/NAPS 2.18 3.19 3.54 3.73 4.52 3.79 4.60 -39.13%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 21/11/05 16/08/05 11/05/05 28/02/05 25/11/04 26/08/04 -
Price 10.30 9.65 11.60 12.50 14.40 14.80 13.60 -
P/RPS 3.33 6.46 2.07 2.98 5.00 9.35 2.29 28.26%
P/EPS 56.25 135.34 48.60 102.46 145.16 164.63 20.62 94.87%
EY 1.78 0.74 2.06 0.98 0.69 0.61 4.85 -48.64%
DY 1.46 1.55 3.23 3.00 1.04 1.01 4.41 -52.04%
P/NAPS 2.25 2.91 3.48 3.73 4.34 4.28 4.04 -32.23%

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