[MPI] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 91.38%
YoY- 872.08%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,118,964 971,683 835,578 854,718 643,494 541,188 1,120,642 -0.02%
PBT 147,966 105,916 50,424 118,525 29,682 -30,924 328,027 -12.42%
Tax -17,531 -10,148 -26,147 -38,455 -21,445 30,924 -109,312 -26.28%
NP 130,435 95,768 24,277 80,070 8,237 0 218,715 -8.25%
-
NP to SH 103,562 66,354 24,277 80,070 8,237 -40,460 218,715 -11.70%
-
Tax Rate 11.85% 9.58% 51.85% 32.44% 72.25% - 33.32% -
Total Cost 988,529 875,915 811,301 774,648 635,257 541,188 901,927 1.53%
-
Net Worth 729,926 700,138 666,622 706,207 654,582 730,030 889,654 -3.24%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 79,555 74,588 74,621 1,193 69,278 81,158 139,945 -8.97%
Div Payout % 76.82% 112.41% 307.38% 1.49% 841.06% 0.00% 63.99% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 729,926 700,138 666,622 706,207 654,582 730,030 889,654 -3.24%
NOSH 198,889 198,902 198,991 198,931 198,961 198,918 199,922 -0.08%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 11.66% 9.86% 2.91% 9.37% 1.28% 0.00% 19.52% -
ROE 14.19% 9.48% 3.64% 11.34% 1.26% -5.54% 24.58% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 562.60 488.52 419.91 429.65 323.43 272.07 560.54 0.06%
EPS 52.07 33.36 12.20 40.25 4.14 -20.34 109.40 -11.63%
DPS 40.00 37.50 37.50 0.60 34.82 40.80 70.00 -8.90%
NAPS 3.67 3.52 3.35 3.55 3.29 3.67 4.45 -3.15%
Adjusted Per Share Value based on latest NOSH - 198,912
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 533.13 462.96 398.11 407.23 306.60 257.85 533.93 -0.02%
EPS 49.34 31.61 11.57 38.15 3.92 -19.28 104.21 -11.71%
DPS 37.90 35.54 35.55 0.57 33.01 38.67 66.68 -8.98%
NAPS 3.4778 3.3358 3.1761 3.3648 3.1188 3.4783 4.2388 -3.24%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 10.30 10.10 12.50 17.00 10.40 21.00 12.30 -
P/RPS 1.83 2.07 2.98 3.96 3.22 7.72 2.19 -2.94%
P/EPS 19.78 30.28 102.46 42.24 251.21 -103.24 11.24 9.87%
EY 5.06 3.30 0.98 2.37 0.40 -0.97 8.89 -8.96%
DY 3.88 3.71 3.00 0.04 3.35 1.94 5.69 -6.17%
P/NAPS 2.81 2.87 3.73 4.79 3.16 5.72 2.76 0.29%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 16/05/06 11/05/05 17/05/04 16/05/03 09/05/02 02/05/01 -
Price 10.00 10.60 12.50 15.20 12.40 19.90 12.00 -
P/RPS 1.78 2.17 2.98 3.54 3.83 7.31 2.14 -3.02%
P/EPS 19.20 31.77 102.46 37.76 299.52 -97.84 10.97 9.77%
EY 5.21 3.15 0.98 2.65 0.33 -1.02 9.12 -8.90%
DY 4.00 3.54 3.00 0.04 2.81 2.05 5.83 -6.08%
P/NAPS 2.72 3.01 3.73 4.28 3.77 5.42 2.70 0.12%

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