[MPI] QoQ TTM 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- 12.72%
YoY- 715.05%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,183,363 1,093,746 992,317 909,540 882,522 871,148 839,606 25.73%
PBT 163,330 136,396 90,694 53,622 47,553 42,815 26,729 234.60%
Tax -32,147 -17,896 -9,814 -1,017 -886 -26,499 -23,308 23.92%
NP 131,183 118,500 80,880 52,605 46,667 16,316 3,421 1039.67%
-
NP to SH 131,183 118,500 80,880 52,605 46,667 16,316 3,421 1039.67%
-
Tax Rate 19.68% 13.12% 10.82% 1.90% 1.86% 61.89% 87.20% -
Total Cost 1,052,180 975,246 911,437 856,935 835,855 854,832 836,185 16.56%
-
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 30,745 30,745 68,914 98,398 68,548 29,977 80,767 -47.50%
Div Payout % 23.44% 25.95% 85.21% 187.05% 146.89% 183.73% 2,360.92% -
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 11.09% 10.83% 8.15% 5.78% 5.29% 1.87% 0.41% -
ROE 19.57% 16.78% 12.14% 7.89% 7.15% 2.52% 0.51% -
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 595.00 549.86 498.84 457.06 443.67 441.99 427.14 24.75%
EPS 65.96 59.57 40.66 26.43 23.46 8.28 1.74 1030.96%
DPS 15.45 15.45 34.82 49.82 34.82 15.25 40.80 -47.68%
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 563.82 521.12 472.79 433.35 420.48 415.06 400.03 25.73%
EPS 62.50 56.46 38.54 25.06 22.23 7.77 1.63 1039.61%
DPS 14.65 14.65 32.83 46.88 32.66 14.28 38.48 -47.50%
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 2.61 3.09 3.41 3.37 3.25 2.35 3.25 -13.61%
P/EPS 23.50 28.54 41.81 58.26 61.38 125.63 798.66 -90.48%
EY 4.26 3.50 2.39 1.72 1.63 0.80 0.13 926.20%
DY 1.00 0.91 2.05 3.24 2.42 1.47 2.94 -51.30%
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 2.29 2.76 3.61 3.81 3.45 2.81 3.18 -19.67%
P/EPS 20.62 25.51 44.27 65.82 65.21 149.79 781.42 -91.15%
EY 4.85 3.92 2.26 1.52 1.53 0.67 0.13 1018.98%
DY 1.14 1.02 1.93 2.86 2.28 1.23 3.00 -47.56%
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