[MPI] QoQ TTM Result on 30-Sep-2004 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 3.78%
YoY- 158.8%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,114,402 1,164,223 1,215,666 1,251,598 1,183,363 1,093,746 992,317 8.05%
PBT 53,363 95,229 134,910 170,899 163,330 136,396 90,694 -29.80%
Tax 8,533 -19,839 -25,843 -34,759 -32,147 -17,896 -9,814 -
NP 61,896 75,390 109,067 136,140 131,183 118,500 80,880 -16.34%
-
NP to SH 47,478 75,390 109,067 136,140 131,183 118,500 80,880 -29.91%
-
Tax Rate -15.99% 20.83% 19.16% 20.34% 19.68% 13.12% 10.82% -
Total Cost 1,052,506 1,088,833 1,106,599 1,115,458 1,052,180 975,246 911,437 10.07%
-
Net Worth 644,693 666,196 660,752 688,613 670,236 706,139 666,403 -2.18%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 74,597 74,597 30,748 30,748 30,745 30,745 68,914 5.42%
Div Payout % 157.12% 98.95% 28.19% 22.59% 23.44% 25.95% 85.21% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 644,693 666,196 660,752 688,613 670,236 706,139 666,403 -2.18%
NOSH 198,979 198,864 199,021 199,021 198,883 198,912 198,926 0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.55% 6.48% 8.97% 10.88% 11.09% 10.83% 8.15% -
ROE 7.36% 11.32% 16.51% 19.77% 19.57% 16.78% 12.14% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 560.06 585.43 610.82 628.88 595.00 549.86 498.84 8.03%
EPS 23.86 37.91 54.80 68.40 65.96 59.57 40.66 -29.93%
DPS 37.50 37.50 15.45 15.45 15.45 15.45 34.82 5.07%
NAPS 3.24 3.35 3.32 3.46 3.37 3.55 3.35 -2.20%
Adjusted Per Share Value based on latest NOSH - 199,021
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 530.96 554.70 579.21 596.33 563.82 521.12 472.79 8.05%
EPS 22.62 35.92 51.97 64.86 62.50 56.46 38.54 -29.92%
DPS 35.54 35.54 14.65 14.65 14.65 14.65 32.83 5.43%
NAPS 3.0717 3.1741 3.1482 3.2809 3.1934 3.3644 3.1751 -2.18%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 11.80 12.50 15.00 13.10 15.50 17.00 17.00 -
P/RPS 2.11 2.14 2.46 2.08 2.61 3.09 3.41 -27.40%
P/EPS 49.45 32.97 27.37 19.15 23.50 28.54 41.81 11.84%
EY 2.02 3.03 3.65 5.22 4.26 3.50 2.39 -10.61%
DY 3.18 3.00 1.03 1.18 1.00 0.91 2.05 34.03%
P/NAPS 3.64 3.73 4.52 3.79 4.60 4.79 5.07 -19.83%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 16/08/05 11/05/05 28/02/05 25/11/04 26/08/04 17/05/04 18/02/04 -
Price 11.60 12.50 14.40 14.80 13.60 15.20 18.00 -
P/RPS 2.07 2.14 2.36 2.35 2.29 2.76 3.61 -31.00%
P/EPS 48.62 32.97 26.28 21.64 20.62 25.51 44.27 6.45%
EY 2.06 3.03 3.81 4.62 4.85 3.92 2.26 -5.99%
DY 3.23 3.00 1.07 1.04 1.14 1.02 1.93 41.00%
P/NAPS 3.58 3.73 4.34 4.28 4.04 4.28 5.37 -23.70%

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