[MPI] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
11-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -30.88%
YoY- -36.38%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,157,802 1,096,461 1,114,402 1,164,223 1,215,666 1,251,598 1,183,363 -1.44%
PBT 73,758 46,406 53,363 95,229 134,910 170,899 163,330 -41.05%
Tax 23,774 21,496 8,533 -19,839 -25,843 -34,759 -32,147 -
NP 97,532 67,902 61,896 75,390 109,067 136,140 131,183 -17.88%
-
NP to SH 64,181 43,770 47,478 75,390 109,067 136,140 131,183 -37.82%
-
Tax Rate -32.23% -46.32% -15.99% 20.83% 19.16% 20.34% 19.68% -
Total Cost 1,060,270 1,028,559 1,052,506 1,088,833 1,106,599 1,115,458 1,052,180 0.51%
-
Net Worth 909,176 660,461 644,693 666,196 660,752 688,613 670,236 22.47%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 74,584 74,584 74,597 74,597 30,748 30,748 30,745 80.25%
Div Payout % 116.21% 170.40% 157.12% 98.95% 28.19% 22.59% 23.44% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 909,176 660,461 644,693 666,196 660,752 688,613 670,236 22.47%
NOSH 198,944 198,934 198,979 198,864 199,021 199,021 198,883 0.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.42% 6.19% 5.55% 6.48% 8.97% 10.88% 11.09% -
ROE 7.06% 6.63% 7.36% 11.32% 16.51% 19.77% 19.57% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 581.97 551.17 560.06 585.43 610.82 628.88 595.00 -1.46%
EPS 32.26 22.00 23.86 37.91 54.80 68.40 65.96 -37.84%
DPS 37.50 37.50 37.50 37.50 15.45 15.45 15.45 80.31%
NAPS 4.57 3.32 3.24 3.35 3.32 3.46 3.37 22.44%
Adjusted Per Share Value based on latest NOSH - 198,864
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 581.07 550.29 559.29 584.29 610.11 628.15 593.90 -1.44%
EPS 32.21 21.97 23.83 37.84 54.74 68.33 65.84 -37.83%
DPS 37.43 37.43 37.44 37.44 15.43 15.43 15.43 80.24%
NAPS 4.5629 3.3147 3.2356 3.3435 3.3162 3.456 3.3638 22.47%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 9.95 10.60 11.80 12.50 15.00 13.10 15.50 -
P/RPS 1.71 1.92 2.11 2.14 2.46 2.08 2.61 -24.50%
P/EPS 30.84 48.18 49.45 32.97 27.37 19.15 23.50 19.80%
EY 3.24 2.08 2.02 3.03 3.65 5.22 4.26 -16.63%
DY 3.77 3.54 3.18 3.00 1.03 1.18 1.00 141.64%
P/NAPS 2.18 3.19 3.64 3.73 4.52 3.79 4.60 -39.13%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 21/11/05 16/08/05 11/05/05 28/02/05 25/11/04 26/08/04 -
Price 10.30 9.65 11.60 12.50 14.40 14.80 13.60 -
P/RPS 1.77 1.75 2.07 2.14 2.36 2.35 2.29 -15.73%
P/EPS 31.93 43.86 48.62 32.97 26.28 21.64 20.62 33.73%
EY 3.13 2.28 2.06 3.03 3.81 4.62 4.85 -25.26%
DY 3.64 3.89 3.23 3.00 1.07 1.04 1.14 116.37%
P/NAPS 2.25 2.91 3.58 3.73 4.34 4.28 4.04 -32.23%

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