[MPI] QoQ Quarter Result on 30-Jun-2005 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 409.46%
YoY- -54.61%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 355,914 318,591 297,178 278,824 263,209 257,250 315,119 8.46%
PBT 47,240 35,945 22,731 2,939 12,143 8,593 29,688 36.33%
Tax -6,831 -4,484 1,167 34,680 -7,589 -6,762 -11,796 -30.54%
NP 40,409 31,461 23,898 37,619 4,554 1,831 17,892 72.22%
-
NP to SH 29,928 22,242 14,184 23,201 4,554 1,831 17,892 40.95%
-
Tax Rate 14.46% 12.47% -5.13% -1,179.99% 62.50% 78.69% 39.73% -
Total Cost 315,505 287,130 273,280 241,205 258,655 255,419 297,227 4.06%
-
Net Worth 699,977 909,176 660,461 644,693 666,196 660,752 688,613 1.09%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 44,742 - 29,840 - 44,744 - 29,853 30.99%
Div Payout % 149.50% - 210.38% - 982.53% - 166.85% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 699,977 909,176 660,461 644,693 666,196 660,752 688,613 1.09%
NOSH 198,857 198,944 198,934 198,979 198,864 199,021 199,021 -0.05%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 11.35% 9.88% 8.04% 13.49% 1.73% 0.71% 5.68% -
ROE 4.28% 2.45% 2.15% 3.60% 0.68% 0.28% 2.60% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 178.98 160.14 149.39 140.13 132.36 129.26 158.33 8.52%
EPS 15.05 11.18 7.13 11.66 2.29 0.92 8.99 41.03%
DPS 22.50 0.00 15.00 0.00 22.50 0.00 15.00 31.06%
NAPS 3.52 4.57 3.32 3.24 3.35 3.32 3.46 1.15%
Adjusted Per Share Value based on latest NOSH - 198,979
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 169.58 151.79 141.59 132.85 125.41 122.57 150.14 8.46%
EPS 14.26 10.60 6.76 11.05 2.17 0.87 8.52 41.01%
DPS 21.32 0.00 14.22 0.00 21.32 0.00 14.22 31.02%
NAPS 3.3351 4.3318 3.1468 3.0717 3.1741 3.1482 3.2809 1.09%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 10.10 9.95 10.60 11.80 12.50 15.00 13.10 -
P/RPS 5.64 6.21 7.10 8.42 9.44 11.60 8.27 -22.53%
P/EPS 67.11 89.00 148.67 101.20 545.85 1,630.43 145.72 -40.39%
EY 1.49 1.12 0.67 0.99 0.18 0.06 0.69 67.14%
DY 2.23 0.00 1.42 0.00 1.80 0.00 1.15 55.56%
P/NAPS 2.87 2.18 3.19 3.64 3.73 4.52 3.79 -16.93%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 16/05/06 23/02/06 21/11/05 16/08/05 11/05/05 28/02/05 25/11/04 -
Price 10.60 10.30 9.65 11.60 12.50 14.40 14.80 -
P/RPS 5.92 6.43 6.46 8.28 9.44 11.14 9.35 -26.28%
P/EPS 70.43 92.13 135.34 99.49 545.85 1,565.22 164.63 -43.25%
EY 1.42 1.09 0.74 1.01 0.18 0.06 0.61 75.73%
DY 2.12 0.00 1.55 0.00 1.80 0.00 1.01 64.01%
P/NAPS 3.01 2.25 2.91 3.58 3.73 4.34 4.28 -20.93%

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