[MPI] YoY Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
11-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 23.09%
YoY- -69.68%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,172,889 1,118,964 971,683 835,578 854,718 643,494 541,188 13.74%
PBT 124,334 147,966 105,916 50,424 118,525 29,682 -30,924 -
Tax -13,392 -17,531 -10,148 -26,147 -38,455 -21,445 30,924 -
NP 110,942 130,435 95,768 24,277 80,070 8,237 0 -
-
NP to SH 84,486 103,562 66,354 24,277 80,070 8,237 -40,460 -
-
Tax Rate 10.77% 11.85% 9.58% 51.85% 32.44% 72.25% - -
Total Cost 1,061,947 988,529 875,915 811,301 774,648 635,257 541,188 11.87%
-
Net Worth 779,570 729,926 700,138 666,622 706,207 654,582 730,030 1.09%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 72,110 79,555 74,588 74,621 1,193 69,278 81,158 -1.94%
Div Payout % 85.35% 76.82% 112.41% 307.38% 1.49% 841.06% 0.00% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 779,570 729,926 700,138 666,622 706,207 654,582 730,030 1.09%
NOSH 194,892 198,889 198,902 198,991 198,931 198,961 198,918 -0.33%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.46% 11.66% 9.86% 2.91% 9.37% 1.28% 0.00% -
ROE 10.84% 14.19% 9.48% 3.64% 11.34% 1.26% -5.54% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 601.81 562.60 488.52 419.91 429.65 323.43 272.07 14.13%
EPS 43.35 52.07 33.36 12.20 40.25 4.14 -20.34 -
DPS 37.00 40.00 37.50 37.50 0.60 34.82 40.80 -1.61%
NAPS 4.00 3.67 3.52 3.35 3.55 3.29 3.67 1.44%
Adjusted Per Share Value based on latest NOSH - 198,864
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 588.64 561.58 487.66 419.36 428.96 322.95 271.61 13.74%
EPS 42.40 51.98 33.30 12.18 40.19 4.13 -20.31 -
DPS 36.19 39.93 37.43 37.45 0.60 34.77 40.73 -1.94%
NAPS 3.9125 3.6633 3.5138 3.3456 3.5443 3.2852 3.6638 1.09%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 8.75 10.30 10.10 12.50 17.00 10.40 21.00 -
P/RPS 1.45 1.83 2.07 2.98 3.96 3.22 7.72 -24.30%
P/EPS 20.18 19.78 30.28 102.46 42.24 251.21 -103.24 -
EY 4.95 5.06 3.30 0.98 2.37 0.40 -0.97 -
DY 4.23 3.88 3.71 3.00 0.04 3.35 1.94 13.86%
P/NAPS 2.19 2.81 2.87 3.73 4.79 3.16 5.72 -14.77%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 23/05/07 16/05/06 11/05/05 17/05/04 16/05/03 09/05/02 -
Price 8.70 10.00 10.60 12.50 15.20 12.40 19.90 -
P/RPS 1.45 1.78 2.17 2.98 3.54 3.83 7.31 -23.61%
P/EPS 20.07 19.20 31.77 102.46 37.76 299.52 -97.84 -
EY 4.98 5.21 3.15 0.98 2.65 0.33 -1.02 -
DY 4.25 4.00 3.54 3.00 0.04 2.81 2.05 12.90%
P/NAPS 2.18 2.72 3.01 3.73 4.28 3.77 5.42 -14.07%

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