[MPI] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 32.27%
YoY- 6157.12%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 257,250 315,119 328,645 314,652 293,182 246,884 239,028 4.99%
PBT 8,593 29,688 44,805 51,824 44,582 22,119 17,871 -38.48%
Tax -6,762 -11,796 6,308 -13,593 -15,678 -9,184 20,559 -
NP 1,831 17,892 51,113 38,231 28,904 12,935 38,430 -86.73%
-
NP to SH 1,831 17,892 51,113 38,231 28,904 12,935 38,430 -86.73%
-
Tax Rate 78.69% 39.73% -14.08% 26.23% 35.17% 41.52% -115.04% -
Total Cost 255,419 297,227 277,532 276,421 264,278 233,949 200,598 17.39%
-
Net Worth 660,752 688,613 670,236 706,139 666,403 666,649 652,434 0.84%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 29,853 - 895 - 29,850 - -
Div Payout % - 166.85% - 2.34% - 230.77% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 660,752 688,613 670,236 706,139 666,403 666,649 652,434 0.84%
NOSH 199,021 199,021 198,883 198,912 198,926 199,000 198,913 0.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.71% 5.68% 15.55% 12.15% 9.86% 5.24% 16.08% -
ROE 0.28% 2.60% 7.63% 5.41% 4.34% 1.94% 5.89% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 129.26 158.33 165.25 158.19 147.38 124.06 120.17 4.95%
EPS 0.92 8.99 25.70 19.22 14.53 6.50 19.32 -86.74%
DPS 0.00 15.00 0.00 0.45 0.00 15.00 0.00 -
NAPS 3.32 3.46 3.37 3.55 3.35 3.35 3.28 0.80%
Adjusted Per Share Value based on latest NOSH - 198,912
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 129.11 158.15 164.94 157.92 147.14 123.91 119.96 4.99%
EPS 0.92 8.98 25.65 19.19 14.51 6.49 19.29 -86.72%
DPS 0.00 14.98 0.00 0.45 0.00 14.98 0.00 -
NAPS 3.3162 3.456 3.3638 3.5439 3.3445 3.3458 3.2744 0.84%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 15.00 13.10 15.50 17.00 17.00 15.40 14.40 -
P/RPS 11.60 8.27 9.38 10.75 11.53 12.41 11.98 -2.11%
P/EPS 1,630.43 145.72 60.31 88.45 117.00 236.92 74.53 674.91%
EY 0.06 0.69 1.66 1.13 0.85 0.42 1.34 -87.27%
DY 0.00 1.15 0.00 0.03 0.00 0.97 0.00 -
P/NAPS 4.52 3.79 4.60 4.79 5.07 4.60 4.39 1.95%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 26/08/04 17/05/04 18/02/04 18/11/03 27/08/03 -
Price 14.40 14.80 13.60 15.20 18.00 17.40 15.30 -
P/RPS 11.14 9.35 8.23 9.61 12.21 14.03 12.73 -8.47%
P/EPS 1,565.22 164.63 52.92 79.08 123.88 267.69 79.19 624.45%
EY 0.06 0.61 1.89 1.26 0.81 0.37 1.26 -86.74%
DY 0.00 1.01 0.00 0.03 0.00 0.86 0.00 -
P/NAPS 4.34 4.28 4.04 4.28 5.37 5.19 4.66 -4.61%

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