[MPI] YoY Annualized Quarter 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- -0.04%
YoY- 22.57%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,080,132 860,542 719,014 1,640,450 1,440,570 0.30%
PBT 133,402 47,120 -41,382 540,148 467,120 1.31%
Tax -49,724 -31,868 41,382 -173,508 -167,992 1.27%
NP 83,678 15,252 0 366,640 299,128 1.33%
-
NP to SH 83,678 15,252 -56,352 366,640 299,128 1.33%
-
Tax Rate 37.27% 67.63% - 32.12% 35.96% -
Total Cost 996,454 845,290 719,014 1,273,810 1,141,442 0.14%
-
Net Worth 666,479 682,955 767,895 855,626 672,631 0.00%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 59,684 59,733 59,526 - - -100.00%
Div Payout % 71.33% 391.64% 0.00% - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 666,479 682,955 767,895 855,626 672,631 0.00%
NOSH 198,949 199,112 198,422 199,912 203,211 0.02%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 7.75% 1.77% 0.00% 22.35% 20.76% -
ROE 12.56% 2.23% -7.34% 42.85% 44.47% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 542.92 432.19 362.37 820.58 708.90 0.27%
EPS 42.06 7.66 -28.40 183.40 147.20 1.31%
DPS 30.00 30.00 30.00 0.00 0.00 -100.00%
NAPS 3.35 3.43 3.87 4.28 3.31 -0.01%
Adjusted Per Share Value based on latest NOSH - 200,041
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 514.63 410.01 342.58 781.60 686.36 0.30%
EPS 39.87 7.27 -26.85 174.69 142.52 1.33%
DPS 28.44 28.46 28.36 0.00 0.00 -100.00%
NAPS 3.1755 3.254 3.6587 4.0767 3.2048 0.00%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 17.00 13.90 15.70 15.60 0.00 -
P/RPS 3.13 3.22 4.33 1.90 0.00 -100.00%
P/EPS 40.42 181.46 -55.28 8.51 0.00 -100.00%
EY 2.47 0.55 -1.81 11.76 0.00 -100.00%
DY 1.76 2.16 1.91 0.00 0.00 -100.00%
P/NAPS 5.07 4.05 4.06 3.64 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 18/02/04 23/01/03 06/02/02 07/02/01 24/01/00 -
Price 18.00 13.60 16.50 18.10 30.00 -
P/RPS 3.32 3.15 4.55 2.21 4.23 0.25%
P/EPS 42.80 177.55 -58.10 9.87 20.38 -0.76%
EY 2.34 0.56 -1.72 10.13 4.91 0.77%
DY 1.67 2.21 1.82 0.00 0.00 -100.00%
P/NAPS 5.37 3.97 4.26 4.23 9.06 0.54%

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