[MPI] YoY Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 38.34%
YoY- -116.55%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 1,114,402 1,183,363 882,522 768,842 1,332,682 1,526,578 972,507 -0.14%
PBT 53,363 163,330 47,553 -17,791 317,658 501,342 100,571 0.67%
Tax 28,899 -32,147 -886 17,791 -116,646 -174,664 -61,211 -
NP 82,262 131,183 46,667 0 201,012 326,678 39,360 -0.78%
-
NP to SH 47,478 131,183 46,667 -33,263 201,012 326,678 39,360 -0.19%
-
Tax Rate -54.16% 19.68% 1.86% - 36.72% 34.84% 60.86% -
Total Cost 1,032,140 1,052,180 835,855 768,842 1,131,670 1,199,900 933,147 -0.10%
-
Net Worth 662,344 670,336 652,462 688,337 801,250 799,063 621,259 -0.06%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 74,588 119,347 69,264 81,168 131,477 113,411 38,941 -0.68%
Div Payout % 157.10% 90.98% 148.42% 0.00% 65.41% 34.72% 98.94% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 662,344 670,336 652,462 688,337 801,250 799,063 621,259 -0.06%
NOSH 198,902 198,912 198,921 198,941 199,813 203,246 209,361 0.05%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 7.38% 11.09% 5.29% 0.00% 15.08% 21.40% 4.05% -
ROE 7.17% 19.57% 7.15% -4.83% 25.09% 40.88% 6.34% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 560.28 594.92 443.65 386.47 666.96 751.10 464.51 -0.19%
EPS 23.87 65.95 23.46 -16.72 100.60 160.73 18.80 -0.25%
DPS 37.50 60.00 34.82 40.80 65.80 55.80 18.60 -0.74%
NAPS 3.33 3.37 3.28 3.46 4.01 3.9315 2.9674 -0.12%
Adjusted Per Share Value based on latest NOSH - 198,784
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 530.96 563.82 420.48 366.32 634.96 727.34 463.35 -0.14%
EPS 22.62 62.50 22.23 -15.85 95.77 155.65 18.75 -0.19%
DPS 35.54 56.86 33.00 38.67 62.64 54.04 18.55 -0.68%
NAPS 3.1558 3.1938 3.1087 3.2796 3.8176 3.8072 2.96 -0.06%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 11.80 15.50 14.40 15.10 13.20 39.00 0.00 -
P/RPS 2.11 2.61 3.25 3.91 1.98 5.19 0.00 -100.00%
P/EPS 49.43 23.50 61.38 -90.31 13.12 24.26 0.00 -100.00%
EY 2.02 4.25 1.63 -1.11 7.62 4.12 0.00 -100.00%
DY 3.18 3.87 2.42 2.70 4.98 1.43 0.00 -100.00%
P/NAPS 3.54 4.60 4.39 4.36 3.29 9.92 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 16/08/05 26/08/04 27/08/03 15/08/02 27/08/01 21/08/00 - -
Price 11.60 13.60 15.30 15.10 13.60 34.75 0.00 -
P/RPS 2.07 2.29 3.45 3.91 2.04 4.63 0.00 -100.00%
P/EPS 48.60 20.62 65.22 -90.31 13.52 21.62 0.00 -100.00%
EY 2.06 4.85 1.53 -1.11 7.40 4.63 0.00 -100.00%
DY 3.23 4.41 2.28 2.70 4.84 1.61 0.00 -100.00%
P/NAPS 3.48 4.04 4.66 4.36 3.39 8.84 0.00 -100.00%

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