[MPI] QoQ TTM Result on 31-Dec-2000 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
07-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 2.7%
YoY- 140.99%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 1,098,092 1,350,682 1,566,343 1,644,518 1,618,855 1,526,578 1,098,877 -0.04%
PBT 167,299 317,657 473,633 537,857 531,723 501,342 355,736 -39.49%
Tax -57,116 -98,942 -156,551 -177,422 -180,756 -174,665 -127,426 -41.40%
NP 110,183 218,715 317,082 360,435 350,967 326,677 228,310 -38.44%
-
NP to SH 92,479 201,011 317,082 360,435 350,967 326,677 228,310 -45.22%
-
Tax Rate 34.14% 31.15% 33.05% 32.99% 33.99% 34.84% 35.82% -
Total Cost 987,909 1,131,967 1,249,261 1,284,083 1,267,888 1,199,901 870,567 8.78%
-
Net Worth 778,186 797,674 889,874 856,177 860,702 799,028 761,027 1.49%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 131,602 131,602 204,361 132,771 72,759 113,427 - -
Div Payout % 142.31% 65.47% 64.45% 36.84% 20.73% 34.72% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 778,186 797,674 889,874 856,177 860,702 799,028 761,027 1.49%
NOSH 198,011 198,921 199,971 200,041 201,098 203,237 203,483 -1.79%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 10.03% 16.19% 20.24% 21.92% 21.68% 21.40% 20.78% -
ROE 11.88% 25.20% 35.63% 42.10% 40.78% 40.88% 30.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 554.56 679.00 783.28 822.09 805.01 751.13 540.03 1.78%
EPS 46.70 101.05 158.56 180.18 174.52 160.74 112.20 -44.22%
DPS 65.80 65.80 101.60 65.80 35.80 55.80 0.00 -
NAPS 3.93 4.01 4.45 4.28 4.28 3.9315 3.74 3.35%
Adjusted Per Share Value based on latest NOSH - 200,041
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 523.19 643.54 746.29 783.54 771.31 727.34 523.56 -0.04%
EPS 44.06 95.77 151.07 171.73 167.22 155.65 108.78 -45.22%
DPS 62.70 62.70 97.37 63.26 34.67 54.04 0.00 -
NAPS 3.7077 3.8006 4.2398 4.0793 4.1008 3.807 3.6259 1.49%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 10.50 13.20 12.30 15.60 25.25 39.00 51.00 -
P/RPS 1.89 1.94 1.57 1.90 3.14 5.19 9.44 -65.74%
P/EPS 22.48 13.06 7.76 8.66 14.47 24.26 45.45 -37.43%
EY 4.45 7.66 12.89 11.55 6.91 4.12 2.20 59.87%
DY 6.27 4.98 8.26 4.22 1.42 1.43 0.00 -
P/NAPS 2.67 3.29 2.76 3.64 5.90 9.92 13.64 -66.25%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 12/11/01 27/08/01 02/05/01 07/02/01 16/10/00 21/08/00 - -
Price 11.60 13.60 12.00 18.10 19.90 34.75 0.00 -
P/RPS 2.09 2.00 1.53 2.20 2.47 4.63 0.00 -
P/EPS 24.84 13.46 7.57 10.05 11.40 21.62 0.00 -
EY 4.03 7.43 13.21 9.95 8.77 4.63 0.00 -
DY 5.67 4.84 8.47 3.64 1.80 1.61 0.00 -
P/NAPS 2.95 3.39 2.70 4.23 4.65 8.84 0.00 -

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