[MPI] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -44.88%
YoY- -52.86%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,619,222 1,550,416 1,231,538 1,144,738 1,080,132 860,542 719,014 14.48%
PBT 216,878 231,504 117,352 76,562 133,402 47,120 -41,382 -
Tax -19,550 -19,502 -6,634 -37,116 -49,724 -31,868 41,382 -
NP 197,328 212,002 110,718 39,446 83,678 15,252 0 -
-
NP to SH 150,882 166,808 72,852 39,446 83,678 15,252 -56,352 -
-
Tax Rate 9.01% 8.42% 5.65% 48.48% 37.27% 67.63% - -
Total Cost 1,421,894 1,338,414 1,120,820 1,105,292 996,454 845,290 719,014 12.02%
-
Net Worth 771,755 708,128 909,158 660,084 666,479 682,955 767,895 0.08%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 50,670 67,630 59,682 59,646 59,684 59,733 59,526 -2.64%
Div Payout % 33.58% 40.54% 81.92% 151.21% 71.33% 391.64% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 771,755 708,128 909,158 660,084 666,479 682,955 767,895 0.08%
NOSH 194,887 198,912 198,940 198,820 198,949 199,112 198,422 -0.29%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.19% 13.67% 8.99% 3.45% 7.75% 1.77% 0.00% -
ROE 19.55% 23.56% 8.01% 5.98% 12.56% 2.23% -7.34% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 830.85 779.45 619.05 575.76 542.92 432.19 362.37 14.82%
EPS 77.42 83.86 36.62 19.84 42.06 7.66 -28.40 -
DPS 26.00 34.00 30.00 30.00 30.00 30.00 30.00 -2.35%
NAPS 3.96 3.56 4.57 3.32 3.35 3.43 3.87 0.38%
Adjusted Per Share Value based on latest NOSH - 199,021
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 771.48 738.70 586.77 545.41 514.63 410.01 342.58 14.48%
EPS 71.89 79.48 34.71 18.79 39.87 7.27 -26.85 -
DPS 24.14 32.22 28.44 28.42 28.44 28.46 28.36 -2.64%
NAPS 3.6771 3.3739 4.3317 3.145 3.1755 3.254 3.6587 0.08%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 9.30 10.60 9.95 15.00 17.00 13.90 15.70 -
P/RPS 1.12 1.36 1.61 2.61 3.13 3.22 4.33 -20.16%
P/EPS 12.01 12.64 27.17 75.60 40.42 181.46 -55.28 -
EY 8.32 7.91 3.68 1.32 2.47 0.55 -1.81 -
DY 2.80 3.21 3.02 2.00 1.76 2.16 1.91 6.57%
P/NAPS 2.35 2.98 2.18 4.52 5.07 4.05 4.06 -8.70%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 28/02/07 23/02/06 28/02/05 18/02/04 23/01/03 06/02/02 -
Price 8.70 10.30 10.30 14.40 18.00 13.60 16.50 -
P/RPS 1.05 1.32 1.66 2.50 3.32 3.15 4.55 -21.67%
P/EPS 11.24 12.28 28.13 72.58 42.80 177.55 -58.10 -
EY 8.90 8.14 3.56 1.38 2.34 0.56 -1.72 -
DY 2.99 3.30 2.91 2.08 1.67 2.21 1.82 8.62%
P/NAPS 2.20 2.89 2.25 4.34 5.37 3.97 4.26 -10.42%

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