[MPI] YoY Quarter Result on 31-Mar-2003 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -2.86%
YoY- 104.97%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 355,914 263,209 314,652 213,223 181,681 300,417 378,592 -1.02%
PBT 47,240 12,143 51,824 6,122 -9,964 57,953 122,177 -14.64%
Tax -6,831 -7,589 -13,593 -5,511 9,964 -22,558 -43,429 -26.51%
NP 40,409 4,554 38,231 611 0 35,395 78,748 -10.51%
-
NP to SH 29,928 4,554 38,231 611 -12,284 35,395 78,748 -14.88%
-
Tax Rate 14.46% 62.50% 26.23% 90.02% - 38.92% 35.55% -
Total Cost 315,505 258,655 276,421 212,612 181,681 265,022 299,844 0.85%
-
Net Worth 699,977 666,196 706,139 648,448 729,486 889,874 761,027 -1.38%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 44,742 44,744 895 39,064 51,282 59,991 - -
Div Payout % 149.50% 982.53% 2.34% 6,393.55% 0.00% 169.49% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 699,977 666,196 706,139 648,448 729,486 889,874 761,027 -1.38%
NOSH 198,857 198,864 198,912 197,096 198,770 199,971 203,483 -0.38%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.35% 1.73% 12.15% 0.29% 0.00% 11.78% 20.80% -
ROE 4.28% 0.68% 5.41% 0.09% -1.68% 3.98% 10.35% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 178.98 132.36 158.19 108.18 91.40 150.23 186.06 -0.64%
EPS 15.05 2.29 19.22 0.31 -6.18 17.70 38.70 -14.55%
DPS 22.50 22.50 0.45 19.82 25.80 30.00 0.00 -
NAPS 3.52 3.35 3.55 3.29 3.67 4.45 3.74 -1.00%
Adjusted Per Share Value based on latest NOSH - 197,096
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 178.62 132.10 157.92 107.01 91.18 150.77 190.01 -1.02%
EPS 15.02 2.29 19.19 0.31 -6.17 17.76 39.52 -14.88%
DPS 22.46 22.46 0.45 19.61 25.74 30.11 0.00 -
NAPS 3.513 3.3435 3.5439 3.2544 3.6611 4.4661 3.8194 -1.38%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 10.10 12.50 17.00 10.40 21.00 12.30 51.00 -
P/RPS 5.64 9.44 10.75 9.61 22.98 8.19 27.41 -23.15%
P/EPS 67.11 545.85 88.45 3,354.84 -339.81 69.49 131.78 -10.63%
EY 1.49 0.18 1.13 0.03 -0.29 1.44 0.76 11.86%
DY 2.23 1.80 0.03 1.91 1.23 2.44 0.00 -
P/NAPS 2.87 3.73 4.79 3.16 5.72 2.76 13.64 -22.86%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 16/05/06 11/05/05 17/05/04 16/05/03 09/05/02 02/05/01 02/05/00 -
Price 10.60 12.50 15.20 12.40 19.90 12.00 44.00 -
P/RPS 5.92 9.44 9.61 11.46 21.77 7.99 23.65 -20.60%
P/EPS 70.43 545.85 79.08 4,000.00 -322.01 67.80 113.70 -7.66%
EY 1.42 0.18 1.26 0.03 -0.31 1.48 0.88 8.29%
DY 2.12 1.80 0.03 1.60 1.30 2.50 0.00 -
P/NAPS 3.01 3.73 4.28 3.77 5.42 2.70 11.76 -20.30%

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