[MPI] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 53.75%
YoY- 2264.22%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,251,598 1,183,363 1,093,746 992,317 909,540 882,522 871,148 27.24%
PBT 170,899 163,330 136,396 90,694 53,622 47,553 42,815 150.99%
Tax -34,759 -32,147 -17,896 -9,814 -1,017 -886 -26,499 19.76%
NP 136,140 131,183 118,500 80,880 52,605 46,667 16,316 309.79%
-
NP to SH 136,140 131,183 118,500 80,880 52,605 46,667 16,316 309.79%
-
Tax Rate 20.34% 19.68% 13.12% 10.82% 1.90% 1.86% 61.89% -
Total Cost 1,115,458 1,052,180 975,246 911,437 856,935 835,855 854,832 19.35%
-
Net Worth 688,613 670,236 706,139 666,403 666,649 652,434 648,448 4.07%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 30,748 30,745 30,745 68,914 98,398 68,548 29,977 1.70%
Div Payout % 22.59% 23.44% 25.95% 85.21% 187.05% 146.89% 183.73% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 688,613 670,236 706,139 666,403 666,649 652,434 648,448 4.07%
NOSH 199,021 198,883 198,912 198,926 199,000 198,913 197,096 0.64%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.88% 11.09% 10.83% 8.15% 5.78% 5.29% 1.87% -
ROE 19.77% 19.57% 16.78% 12.14% 7.89% 7.15% 2.52% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 628.88 595.00 549.86 498.84 457.06 443.67 441.99 26.42%
EPS 68.40 65.96 59.57 40.66 26.43 23.46 8.28 307.08%
DPS 15.45 15.45 15.45 34.82 49.82 34.82 15.25 0.87%
NAPS 3.46 3.37 3.55 3.35 3.35 3.28 3.29 3.40%
Adjusted Per Share Value based on latest NOSH - 198,926
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 628.15 593.90 548.92 498.02 456.48 442.92 437.21 27.24%
EPS 68.33 65.84 59.47 40.59 26.40 23.42 8.19 309.76%
DPS 15.43 15.43 15.43 34.59 49.38 34.40 15.04 1.71%
NAPS 3.456 3.3638 3.5439 3.3445 3.3458 3.2744 3.2544 4.07%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 13.10 15.50 17.00 17.00 15.40 14.40 10.40 -
P/RPS 2.08 2.61 3.09 3.41 3.37 3.25 2.35 -7.79%
P/EPS 19.15 23.50 28.54 41.81 58.26 61.38 125.63 -71.36%
EY 5.22 4.26 3.50 2.39 1.72 1.63 0.80 247.99%
DY 1.18 1.00 0.91 2.05 3.24 2.42 1.47 -13.59%
P/NAPS 3.79 4.60 4.79 5.07 4.60 4.39 3.16 12.84%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 17/05/04 18/02/04 18/11/03 27/08/03 16/05/03 -
Price 14.80 13.60 15.20 18.00 17.40 15.30 12.40 -
P/RPS 2.35 2.29 2.76 3.61 3.81 3.45 2.81 -11.20%
P/EPS 21.64 20.62 25.51 44.27 65.82 65.21 149.79 -72.37%
EY 4.62 4.85 3.92 2.26 1.52 1.53 0.67 261.00%
DY 1.04 1.14 1.02 1.93 2.86 2.28 1.23 -10.55%
P/NAPS 4.28 4.04 4.28 5.37 5.19 4.66 3.77 8.80%

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