[MPI] YoY Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -72.28%
YoY- 84.86%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 399,098 297,178 315,119 246,884 219,866 178,816 413,406 -0.58%
PBT 64,195 22,731 29,688 22,119 16,050 -13,667 136,691 -11.83%
Tax -3,174 1,167 -11,796 -9,184 -9,053 13,667 -44,990 -35.70%
NP 61,021 23,898 17,892 12,935 6,997 0 91,701 -6.56%
-
NP to SH 46,068 14,184 17,892 12,935 6,997 -16,831 91,701 -10.83%
-
Tax Rate 4.94% -5.13% 39.73% 41.52% 56.40% - 32.91% -
Total Cost 338,077 273,280 297,227 233,949 212,869 178,816 321,705 0.83%
-
Net Worth 704,148 660,461 688,613 666,649 681,809 778,186 860,702 -3.28%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 33,815 29,840 29,853 29,850 - - - -
Div Payout % 73.40% 210.38% 166.85% 230.77% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 704,148 660,461 688,613 666,649 681,809 778,186 860,702 -3.28%
NOSH 198,911 198,934 199,021 199,000 198,778 198,011 201,098 -0.18%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 15.29% 8.04% 5.68% 5.24% 3.18% 0.00% 22.18% -
ROE 6.54% 2.15% 2.60% 1.94% 1.03% -2.16% 10.65% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 200.64 149.39 158.33 124.06 110.61 90.31 205.57 -0.40%
EPS 23.16 7.13 8.99 6.50 3.52 -8.50 45.60 -10.67%
DPS 17.00 15.00 15.00 15.00 0.00 0.00 0.00 -
NAPS 3.54 3.32 3.46 3.35 3.43 3.93 4.28 -3.11%
Adjusted Per Share Value based on latest NOSH - 199,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 200.30 149.15 158.15 123.91 110.35 89.74 207.48 -0.58%
EPS 23.12 7.12 8.98 6.49 3.51 -8.45 46.02 -10.83%
DPS 16.97 14.98 14.98 14.98 0.00 0.00 0.00 -
NAPS 3.5339 3.3147 3.456 3.3458 3.4218 3.9055 4.3197 -3.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 10.00 10.60 13.10 15.40 11.40 10.50 25.25 -
P/RPS 4.98 7.10 8.27 12.41 10.31 11.63 12.28 -13.95%
P/EPS 43.18 148.67 145.72 236.92 323.86 -123.53 55.37 -4.05%
EY 2.32 0.67 0.69 0.42 0.31 -0.81 1.81 4.22%
DY 1.70 1.42 1.15 0.97 0.00 0.00 0.00 -
P/NAPS 2.82 3.19 3.79 4.60 3.32 2.67 5.90 -11.57%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 31/10/06 21/11/05 25/11/04 18/11/03 14/11/02 12/11/01 16/10/00 -
Price 9.90 9.65 14.80 17.40 12.20 11.60 19.90 -
P/RPS 4.93 6.46 9.35 14.03 11.03 12.85 9.68 -10.63%
P/EPS 42.75 135.34 164.63 267.69 346.59 -136.47 43.64 -0.34%
EY 2.34 0.74 0.61 0.37 0.29 -0.73 2.29 0.36%
DY 1.72 1.55 1.01 0.86 0.00 0.00 0.00 -
P/NAPS 2.80 2.91 4.28 5.19 3.56 2.95 4.65 -8.10%

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