[MPI] YoY 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- 32.27%
YoY- 6157.12%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 343,756 355,914 263,209 314,652 213,223 181,681 300,417 2.27%
PBT 32,214 47,240 12,143 51,824 6,122 -9,964 57,953 -9.31%
Tax -7,780 -6,831 -7,589 -13,593 -5,511 9,964 -22,558 -16.25%
NP 24,434 40,409 4,554 38,231 611 0 35,395 -5.98%
-
NP to SH 20,158 29,928 4,554 38,231 611 -12,284 35,395 -8.95%
-
Tax Rate 24.15% 14.46% 62.50% 26.23% 90.02% - 38.92% -
Total Cost 319,322 315,505 258,655 276,421 212,612 181,681 265,022 3.15%
-
Net Worth 730,304 699,977 666,196 706,139 648,448 729,486 889,874 -3.23%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 45,768 44,742 44,744 895 39,064 51,282 59,991 -4.40%
Div Payout % 227.05% 149.50% 982.53% 2.34% 6,393.55% 0.00% 169.49% -
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 730,304 699,977 666,196 706,139 648,448 729,486 889,874 -3.23%
NOSH 198,993 198,857 198,864 198,912 197,096 198,770 199,971 -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 7.11% 11.35% 1.73% 12.15% 0.29% 0.00% 11.78% -
ROE 2.76% 4.28% 0.68% 5.41% 0.09% -1.68% 3.98% -
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 172.75 178.98 132.36 158.19 108.18 91.40 150.23 2.35%
EPS 10.13 15.05 2.29 19.22 0.31 -6.18 17.70 -8.87%
DPS 23.00 22.50 22.50 0.45 19.82 25.80 30.00 -4.32%
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 172.52 178.62 132.10 157.92 107.01 91.18 150.77 2.27%
EPS 10.12 15.02 2.29 19.19 0.31 -6.17 17.76 -8.94%
DPS 22.97 22.46 22.46 0.45 19.61 25.74 30.11 -4.40%
NAPS 3.6652 3.513 3.3435 3.5439 3.2544 3.6611 4.4661 -3.23%
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 5.96 5.64 9.44 10.75 9.61 22.98 8.19 -5.15%
P/EPS 101.68 67.11 545.85 88.45 3,354.84 -339.81 69.49 6.54%
EY 0.98 1.49 0.18 1.13 0.03 -0.29 1.44 -6.20%
DY 2.23 2.23 1.80 0.03 1.91 1.23 2.44 -1.48%
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 5.79 5.92 9.44 9.61 11.46 21.77 7.99 -5.22%
P/EPS 98.72 70.43 545.85 79.08 4,000.00 -322.01 67.80 6.45%
EY 1.01 1.42 0.18 1.26 0.03 -0.31 1.48 -6.16%
DY 2.30 2.12 1.80 0.03 1.60 1.30 2.50 -1.37%
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