[MPI] YoY Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
09-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 4.27%
YoY- -118.5%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 1,114,104 1,139,624 857,992 721,584 1,494,189 1,465,169 0 -100.00%
PBT 67,232 158,033 39,576 -41,232 437,369 474,316 0 -100.00%
Tax -34,862 -51,273 -28,593 41,232 -145,749 -173,901 0 -100.00%
NP 32,369 106,760 10,982 0 291,620 300,414 0 -100.00%
-
NP to SH 32,369 106,760 10,982 -53,946 291,620 300,414 0 -100.00%
-
Tax Rate 51.85% 32.44% 72.25% - 33.32% 36.66% - -
Total Cost 1,081,734 1,032,864 847,009 721,584 1,202,569 1,164,754 0 -100.00%
-
Net Worth 666,622 706,207 654,582 730,030 889,654 760,358 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 99,495 1,591 92,371 108,211 186,594 54,214 - -100.00%
Div Payout % 307.38% 1.49% 841.06% 0.00% 63.99% 18.05% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 666,622 706,207 654,582 730,030 889,654 760,358 0 -100.00%
NOSH 198,991 198,931 198,961 198,918 199,922 203,304 0 -100.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 2.91% 9.37% 1.28% 0.00% 19.52% 20.50% 0.00% -
ROE 4.86% 15.12% 1.68% -7.39% 32.78% 39.51% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 559.87 572.87 431.24 362.75 747.39 720.68 0.00 -100.00%
EPS 16.27 53.67 5.52 -27.12 145.87 149.73 0.00 -100.00%
DPS 50.00 0.80 46.43 54.40 93.33 26.67 0.00 -100.00%
NAPS 3.35 3.55 3.29 3.67 4.45 3.74 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 198,770
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 559.14 571.95 430.61 362.15 749.90 735.33 0.00 -100.00%
EPS 16.25 53.58 5.51 -27.07 146.36 150.77 0.00 -100.00%
DPS 49.93 0.80 46.36 54.31 93.65 27.21 0.00 -100.00%
NAPS 3.3456 3.5443 3.2852 3.6638 4.465 3.8161 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 12.50 17.00 10.40 21.00 12.30 51.00 0.00 -
P/RPS 2.23 2.97 2.41 5.79 1.65 7.08 0.00 -100.00%
P/EPS 76.84 31.68 188.41 -77.43 8.43 34.51 0.00 -100.00%
EY 1.30 3.16 0.53 -1.29 11.86 2.90 0.00 -100.00%
DY 4.00 0.05 4.46 2.59 7.59 0.52 0.00 -100.00%
P/NAPS 3.73 4.79 3.16 5.72 2.76 13.64 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 11/05/05 17/05/04 16/05/03 09/05/02 02/05/01 02/05/00 - -
Price 12.50 15.20 12.40 19.90 12.00 44.00 0.00 -
P/RPS 2.23 2.65 2.88 5.49 1.61 6.11 0.00 -100.00%
P/EPS 76.84 28.32 224.64 -73.38 8.23 29.78 0.00 -100.00%
EY 1.30 3.53 0.45 -1.36 12.16 3.36 0.00 -100.00%
DY 4.00 0.05 3.74 2.73 7.78 0.61 0.00 -100.00%
P/NAPS 3.73 4.28 3.77 5.42 2.70 11.76 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