[MPI] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 123.46%
YoY- 4495.23%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 376,110 318,591 257,250 293,182 210,405 180,691 406,819 -1.29%
PBT 51,557 35,945 8,593 44,582 7,510 -7,294 133,383 -14.64%
Tax -6,577 -4,484 -6,762 -15,678 -6,881 7,294 -41,764 -26.50%
NP 44,980 31,461 1,831 28,904 629 0 91,619 -11.17%
-
NP to SH 37,336 22,242 1,831 28,904 629 -11,345 91,619 -13.89%
-
Tax Rate 12.76% 12.47% 78.69% 35.17% 91.62% - 31.31% -
Total Cost 331,130 287,130 255,419 264,278 209,776 180,691 315,200 0.82%
-
Net Worth 708,130 909,176 660,752 666,403 674,209 770,265 856,177 -3.11%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 29,484 29,855 - -
Div Payout % - - - - 4,687.50% 0.00% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 708,130 909,176 660,752 666,403 674,209 770,265 856,177 -3.11%
NOSH 198,913 198,944 199,021 198,926 196,562 199,035 200,041 -0.09%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 11.96% 9.88% 0.71% 9.86% 0.30% 0.00% 22.52% -
ROE 5.27% 2.45% 0.28% 4.34% 0.09% -1.47% 10.70% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 189.08 160.14 129.26 147.38 107.04 90.78 203.37 -1.20%
EPS 18.77 11.18 0.92 14.53 0.32 -5.70 45.80 -13.80%
DPS 0.00 0.00 0.00 0.00 15.00 15.00 0.00 -
NAPS 3.56 4.57 3.32 3.35 3.43 3.87 4.28 -3.02%
Adjusted Per Share Value based on latest NOSH - 198,926
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 188.76 159.89 129.11 147.14 105.60 90.68 204.17 -1.29%
EPS 18.74 11.16 0.92 14.51 0.32 -5.69 45.98 -13.88%
DPS 0.00 0.00 0.00 0.00 14.80 14.98 0.00 -
NAPS 3.5539 4.5629 3.3162 3.3445 3.3837 3.8658 4.2969 -3.11%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 10.60 9.95 15.00 17.00 13.90 15.70 15.60 -
P/RPS 5.61 6.21 11.60 11.53 12.99 17.29 7.67 -5.07%
P/EPS 56.47 89.00 1,630.43 117.00 4,343.75 -275.44 34.06 8.78%
EY 1.77 1.12 0.06 0.85 0.02 -0.36 2.94 -8.10%
DY 0.00 0.00 0.00 0.00 1.08 0.96 0.00 -
P/NAPS 2.98 2.18 4.52 5.07 4.05 4.06 3.64 -3.27%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 28/02/05 18/02/04 23/01/03 06/02/02 07/02/01 -
Price 10.30 10.30 14.40 18.00 13.60 16.50 18.10 -
P/RPS 5.45 6.43 11.14 12.21 12.71 18.18 8.90 -7.84%
P/EPS 54.87 92.13 1,565.22 123.88 4,250.00 -289.47 39.52 5.61%
EY 1.82 1.09 0.06 0.81 0.02 -0.35 2.53 -5.33%
DY 0.00 0.00 0.00 0.00 1.10 0.91 0.00 -
P/NAPS 2.89 2.25 4.34 5.37 3.97 4.26 4.23 -6.14%

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