[MPI] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 186.02%
YoY- 244.12%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,093,746 992,317 909,540 882,522 871,148 839,606 809,892 22.15%
PBT 136,396 90,694 53,622 47,553 42,815 26,729 11,925 406.89%
Tax -17,896 -9,814 -1,017 -886 -26,499 -23,308 -20,478 -8.58%
NP 118,500 80,880 52,605 46,667 16,316 3,421 -8,553 -
-
NP to SH 118,500 80,880 52,605 46,667 16,316 3,421 -8,553 -
-
Tax Rate 13.12% 10.82% 1.90% 1.86% 61.89% 87.20% 171.72% -
Total Cost 975,246 911,437 856,935 835,855 854,832 836,185 818,445 12.38%
-
Net Worth 706,139 666,403 666,649 652,434 648,448 674,209 681,809 2.36%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 30,745 68,914 98,398 68,548 29,977 80,767 81,137 -47.60%
Div Payout % 25.95% 85.21% 187.05% 146.89% 183.73% 2,360.92% 0.00% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 706,139 666,403 666,649 652,434 648,448 674,209 681,809 2.36%
NOSH 198,912 198,926 199,000 198,913 197,096 196,562 198,778 0.04%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.83% 8.15% 5.78% 5.29% 1.87% 0.41% -1.06% -
ROE 16.78% 12.14% 7.89% 7.15% 2.52% 0.51% -1.25% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 549.86 498.84 457.06 443.67 441.99 427.14 407.43 22.10%
EPS 59.57 40.66 26.43 23.46 8.28 1.74 -4.30 -
DPS 15.45 34.82 49.82 34.82 15.25 40.80 40.80 -47.62%
NAPS 3.55 3.35 3.35 3.28 3.29 3.43 3.43 2.31%
Adjusted Per Share Value based on latest NOSH - 198,913
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 521.12 472.79 433.35 420.48 415.06 400.03 385.88 22.15%
EPS 56.46 38.54 25.06 22.23 7.77 1.63 -4.08 -
DPS 14.65 32.83 46.88 32.66 14.28 38.48 38.66 -47.60%
NAPS 3.3644 3.1751 3.1763 3.1085 3.0896 3.2123 3.2485 2.36%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 17.00 17.00 15.40 14.40 10.40 13.90 11.40 -
P/RPS 3.09 3.41 3.37 3.25 2.35 3.25 2.80 6.78%
P/EPS 28.54 41.81 58.26 61.38 125.63 798.66 -264.94 -
EY 3.50 2.39 1.72 1.63 0.80 0.13 -0.38 -
DY 0.91 2.05 3.24 2.42 1.47 2.94 3.58 -59.83%
P/NAPS 4.79 5.07 4.60 4.39 3.16 4.05 3.32 27.65%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 18/02/04 18/11/03 27/08/03 16/05/03 23/01/03 14/11/02 -
Price 15.20 18.00 17.40 15.30 12.40 13.60 12.20 -
P/RPS 2.76 3.61 3.81 3.45 2.81 3.18 2.99 -5.19%
P/EPS 25.51 44.27 65.82 65.21 149.79 781.42 -283.54 -
EY 3.92 2.26 1.52 1.53 0.67 0.13 -0.35 -
DY 1.02 1.93 2.86 2.28 1.23 3.00 3.34 -54.61%
P/NAPS 4.28 5.37 5.19 4.66 3.77 3.97 3.56 13.05%

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