[MPI] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -66.34%
YoY- 84.86%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 328,645 314,652 293,182 246,884 239,028 213,223 210,405 34.65%
PBT 44,805 51,824 44,582 22,119 17,871 6,122 7,510 229.30%
Tax 6,308 -13,593 -15,678 -9,184 20,559 -5,511 -6,881 -
NP 51,113 38,231 28,904 12,935 38,430 611 629 1781.12%
-
NP to SH 51,113 38,231 28,904 12,935 38,430 611 629 1781.12%
-
Tax Rate -14.08% 26.23% 35.17% 41.52% -115.04% 90.02% 91.62% -
Total Cost 277,532 276,421 264,278 233,949 200,598 212,612 209,776 20.53%
-
Net Worth 670,236 706,139 666,403 666,649 652,434 648,448 674,209 -0.39%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 895 - 29,850 - 39,064 29,484 -
Div Payout % - 2.34% - 230.77% - 6,393.55% 4,687.50% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 670,236 706,139 666,403 666,649 652,434 648,448 674,209 -0.39%
NOSH 198,883 198,912 198,926 199,000 198,913 197,096 196,562 0.78%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 15.55% 12.15% 9.86% 5.24% 16.08% 0.29% 0.30% -
ROE 7.63% 5.41% 4.34% 1.94% 5.89% 0.09% 0.09% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 165.25 158.19 147.38 124.06 120.17 108.18 107.04 33.61%
EPS 25.70 19.22 14.53 6.50 19.32 0.31 0.32 1766.44%
DPS 0.00 0.45 0.00 15.00 0.00 19.82 15.00 -
NAPS 3.37 3.55 3.35 3.35 3.28 3.29 3.43 -1.17%
Adjusted Per Share Value based on latest NOSH - 199,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 156.58 149.92 139.69 117.63 113.89 101.59 100.25 34.65%
EPS 24.35 18.22 13.77 6.16 18.31 0.29 0.30 1779.67%
DPS 0.00 0.43 0.00 14.22 0.00 18.61 14.05 -
NAPS 3.1934 3.3644 3.1751 3.1763 3.1085 3.0896 3.2123 -0.39%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 15.50 17.00 17.00 15.40 14.40 10.40 13.90 -
P/RPS 9.38 10.75 11.53 12.41 11.98 9.61 12.99 -19.52%
P/EPS 60.31 88.45 117.00 236.92 74.53 3,354.84 4,343.75 -94.23%
EY 1.66 1.13 0.85 0.42 1.34 0.03 0.02 1807.89%
DY 0.00 0.03 0.00 0.97 0.00 1.91 1.08 -
P/NAPS 4.60 4.79 5.07 4.60 4.39 3.16 4.05 8.86%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 17/05/04 18/02/04 18/11/03 27/08/03 16/05/03 23/01/03 -
Price 13.60 15.20 18.00 17.40 15.30 12.40 13.60 -
P/RPS 8.23 9.61 12.21 14.03 12.73 11.46 12.71 -25.17%
P/EPS 52.92 79.08 123.88 267.69 79.19 4,000.00 4,250.00 -94.64%
EY 1.89 1.26 0.81 0.37 1.26 0.03 0.02 1980.45%
DY 0.00 0.03 0.00 0.86 0.00 1.60 1.10 -
P/NAPS 4.04 4.28 5.37 5.19 4.66 3.77 3.97 1.17%

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