[MPI] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 140.0%
YoY- 132.63%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 909,540 882,522 871,148 839,606 809,892 768,842 753,228 13.38%
PBT 53,622 47,553 42,815 26,729 11,925 -17,792 -41,295 -
Tax -1,017 -886 -26,499 -23,308 -20,478 -14,589 835 -
NP 52,605 46,667 16,316 3,421 -8,553 -32,381 -40,460 -
-
NP to SH 52,605 46,667 16,316 3,421 -8,553 -32,381 -58,164 -
-
Tax Rate 1.90% 1.86% 61.89% 87.20% 171.72% - - -
Total Cost 856,935 835,855 854,832 836,185 818,445 801,223 793,688 5.23%
-
Net Worth 666,649 652,434 648,448 674,209 681,809 596,353 729,486 -5.82%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 98,398 68,548 29,977 80,767 81,137 81,137 81,137 13.70%
Div Payout % 187.05% 146.89% 183.73% 2,360.92% 0.00% 0.00% 0.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 666,649 652,434 648,448 674,209 681,809 596,353 729,486 -5.82%
NOSH 199,000 198,913 197,096 196,562 198,778 198,784 198,770 0.07%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.78% 5.29% 1.87% 0.41% -1.06% -4.21% -5.37% -
ROE 7.89% 7.15% 2.52% 0.51% -1.25% -5.43% -7.97% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 457.06 443.67 441.99 427.14 407.43 386.77 378.94 13.29%
EPS 26.43 23.46 8.28 1.74 -4.30 -16.29 -29.26 -
DPS 49.82 34.82 15.25 40.80 40.80 40.80 40.80 14.22%
NAPS 3.35 3.28 3.29 3.43 3.43 3.00 3.67 -5.89%
Adjusted Per Share Value based on latest NOSH - 196,562
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 433.35 420.48 415.06 400.03 385.88 366.32 358.88 13.38%
EPS 25.06 22.23 7.77 1.63 -4.08 -15.43 -27.71 -
DPS 46.88 32.66 14.28 38.48 38.66 38.66 38.66 13.70%
NAPS 3.1763 3.1085 3.0896 3.2123 3.2485 2.8413 3.4757 -5.82%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 15.40 14.40 10.40 13.90 11.40 15.10 21.00 -
P/RPS 3.37 3.25 2.35 3.25 2.80 3.90 5.54 -28.18%
P/EPS 58.26 61.38 125.63 798.66 -264.94 -92.70 -71.77 -
EY 1.72 1.63 0.80 0.13 -0.38 -1.08 -1.39 -
DY 3.24 2.42 1.47 2.94 3.58 2.70 1.94 40.72%
P/NAPS 4.60 4.39 3.16 4.05 3.32 5.03 5.72 -13.51%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 27/08/03 16/05/03 23/01/03 14/11/02 15/08/02 09/05/02 -
Price 17.40 15.30 12.40 13.60 12.20 15.10 19.90 -
P/RPS 3.81 3.45 2.81 3.18 2.99 3.90 5.25 -19.22%
P/EPS 65.82 65.21 149.79 781.42 -283.54 -92.70 -68.01 -
EY 1.52 1.53 0.67 0.13 -0.35 -1.08 -1.47 -
DY 2.86 2.28 1.23 3.00 3.34 2.70 2.05 24.83%
P/NAPS 5.19 4.66 3.77 3.97 3.56 5.03 5.42 -2.84%

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