[MPI] YoY Annualized Quarter 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- 61.73%
YoY- 448.64%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,550,416 1,231,538 1,144,738 1,080,132 860,542 719,014 1,640,450 -0.93%
PBT 231,504 117,352 76,562 133,402 47,120 -41,382 540,148 -13.16%
Tax -19,502 -6,634 -37,116 -49,724 -31,868 41,382 -173,508 -30.51%
NP 212,002 110,718 39,446 83,678 15,252 0 366,640 -8.72%
-
NP to SH 166,808 72,852 39,446 83,678 15,252 -56,352 366,640 -12.29%
-
Tax Rate 8.42% 5.65% 48.48% 37.27% 67.63% - 32.12% -
Total Cost 1,338,414 1,120,820 1,105,292 996,454 845,290 719,014 1,273,810 0.82%
-
Net Worth 708,128 909,158 660,084 666,479 682,955 767,895 855,626 -3.10%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 67,630 59,682 59,646 59,684 59,733 59,526 - -
Div Payout % 40.54% 81.92% 151.21% 71.33% 391.64% 0.00% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 708,128 909,158 660,084 666,479 682,955 767,895 855,626 -3.10%
NOSH 198,912 198,940 198,820 198,949 199,112 198,422 199,912 -0.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.67% 8.99% 3.45% 7.75% 1.77% 0.00% 22.35% -
ROE 23.56% 8.01% 5.98% 12.56% 2.23% -7.34% 42.85% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 779.45 619.05 575.76 542.92 432.19 362.37 820.58 -0.85%
EPS 83.86 36.62 19.84 42.06 7.66 -28.40 183.40 -12.22%
DPS 34.00 30.00 30.00 30.00 30.00 30.00 0.00 -
NAPS 3.56 4.57 3.32 3.35 3.43 3.87 4.28 -3.02%
Adjusted Per Share Value based on latest NOSH - 198,926
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 738.70 586.77 545.41 514.63 410.01 342.58 781.60 -0.93%
EPS 79.48 34.71 18.79 39.87 7.27 -26.85 174.69 -12.29%
DPS 32.22 28.44 28.42 28.44 28.46 28.36 0.00 -
NAPS 3.3739 4.3317 3.145 3.1755 3.254 3.6587 4.0767 -3.10%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 10.60 9.95 15.00 17.00 13.90 15.70 15.60 -
P/RPS 1.36 1.61 2.61 3.13 3.22 4.33 1.90 -5.41%
P/EPS 12.64 27.17 75.60 40.42 181.46 -55.28 8.51 6.81%
EY 7.91 3.68 1.32 2.47 0.55 -1.81 11.76 -6.39%
DY 3.21 3.02 2.00 1.76 2.16 1.91 0.00 -
P/NAPS 2.98 2.18 4.52 5.07 4.05 4.06 3.64 -3.27%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 28/02/05 18/02/04 23/01/03 06/02/02 07/02/01 -
Price 10.30 10.30 14.40 18.00 13.60 16.50 18.10 -
P/RPS 1.32 1.66 2.50 3.32 3.15 4.55 2.21 -8.22%
P/EPS 12.28 28.13 72.58 42.80 177.55 -58.10 9.87 3.70%
EY 8.14 3.56 1.38 2.34 0.56 -1.72 10.13 -3.57%
DY 3.30 2.91 2.08 1.67 2.21 1.82 0.00 -
P/NAPS 2.89 2.25 4.34 5.37 3.97 4.26 4.23 -6.14%

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