[MPI] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 44.33%
YoY- -116.11%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 871,148 839,606 809,892 768,842 753,228 871,964 1,098,092 -14.31%
PBT 42,815 26,729 11,925 -17,792 -41,295 26,622 167,299 -59.72%
Tax -26,499 -23,308 -20,478 -14,589 835 -19,403 -57,116 -40.09%
NP 16,316 3,421 -8,553 -32,381 -40,460 7,219 110,183 -72.04%
-
NP to SH 16,316 3,421 -8,553 -32,381 -58,164 -10,485 92,479 -68.57%
-
Tax Rate 61.89% 87.20% 171.72% - - 72.88% 34.14% -
Total Cost 854,832 836,185 818,445 801,223 793,688 864,745 987,909 -9.20%
-
Net Worth 648,448 674,209 681,809 596,353 729,486 770,265 778,186 -11.45%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 29,977 80,767 81,137 81,137 81,137 101,445 131,602 -62.73%
Div Payout % 183.73% 2,360.92% 0.00% 0.00% 0.00% 0.00% 142.31% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 648,448 674,209 681,809 596,353 729,486 770,265 778,186 -11.45%
NOSH 197,096 196,562 198,778 198,784 198,770 199,035 198,011 -0.30%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.87% 0.41% -1.06% -4.21% -5.37% 0.83% 10.03% -
ROE 2.52% 0.51% -1.25% -5.43% -7.97% -1.36% 11.88% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 441.99 427.14 407.43 386.77 378.94 438.10 554.56 -14.04%
EPS 8.28 1.74 -4.30 -16.29 -29.26 -5.27 46.70 -68.47%
DPS 15.25 40.80 40.80 40.80 40.80 50.80 65.80 -62.30%
NAPS 3.29 3.43 3.43 3.00 3.67 3.87 3.93 -11.18%
Adjusted Per Share Value based on latest NOSH - 198,784
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 437.21 421.38 406.46 385.86 378.03 437.62 551.11 -14.31%
EPS 8.19 1.72 -4.29 -16.25 -29.19 -5.26 46.41 -68.57%
DPS 15.04 40.54 40.72 40.72 40.72 50.91 66.05 -62.74%
NAPS 3.2544 3.3837 3.4218 2.993 3.6611 3.8658 3.9055 -11.45%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 10.40 13.90 11.40 15.10 21.00 15.70 10.50 -
P/RPS 2.35 3.25 2.80 3.90 5.54 3.58 1.89 15.64%
P/EPS 125.63 798.66 -264.94 -92.70 -71.77 -298.03 22.48 215.24%
EY 0.80 0.13 -0.38 -1.08 -1.39 -0.34 4.45 -68.18%
DY 1.47 2.94 3.58 2.70 1.94 3.24 6.27 -62.01%
P/NAPS 3.16 4.05 3.32 5.03 5.72 4.06 2.67 11.89%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 16/05/03 23/01/03 14/11/02 15/08/02 09/05/02 06/02/02 12/11/01 -
Price 12.40 13.60 12.20 15.10 19.90 16.50 11.60 -
P/RPS 2.81 3.18 2.99 3.90 5.25 3.77 2.09 21.83%
P/EPS 149.79 781.42 -283.54 -92.70 -68.01 -313.22 24.84 231.66%
EY 0.67 0.13 -0.35 -1.08 -1.47 -0.32 4.03 -69.79%
DY 1.23 3.00 3.34 2.70 2.05 3.08 5.67 -63.93%
P/NAPS 3.77 3.97 3.56 5.03 5.42 4.26 2.95 17.78%

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