[MPI] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 10.7%
YoY- 181.1%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,485,329 1,359,765 1,114,402 1,183,363 882,522 768,842 1,350,682 1.59%
PBT 189,637 165,381 53,363 163,330 47,553 -17,792 317,657 -8.23%
Tax -22,670 -15,511 8,533 -32,147 -886 -14,589 -98,942 -21.76%
NP 166,967 149,870 61,896 131,183 46,667 -32,381 218,715 -4.39%
-
NP to SH 131,724 107,135 47,478 131,183 46,667 -32,381 201,011 -6.79%
-
Tax Rate 11.95% 9.38% -15.99% 19.68% 1.86% - 31.15% -
Total Cost 1,318,362 1,209,895 1,052,506 1,052,180 835,855 801,223 1,131,967 2.57%
-
Net Worth 713,307 696,260 644,693 670,236 652,434 596,353 797,674 -1.84%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 79,583 74,582 74,597 30,745 68,548 81,137 131,602 -8.03%
Div Payout % 60.42% 69.62% 157.12% 23.44% 146.89% 0.00% 65.47% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 713,307 696,260 644,693 670,236 652,434 596,353 797,674 -1.84%
NOSH 194,892 198,931 198,979 198,883 198,913 198,784 198,921 -0.34%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 11.24% 11.02% 5.55% 11.09% 5.29% -4.21% 16.19% -
ROE 18.47% 15.39% 7.36% 19.57% 7.15% -5.43% 25.20% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 762.13 683.53 560.06 595.00 443.67 386.77 679.00 1.94%
EPS 67.59 53.86 23.86 65.96 23.46 -16.29 101.05 -6.48%
DPS 40.83 37.50 37.50 15.45 34.82 40.80 65.80 -7.64%
NAPS 3.66 3.50 3.24 3.37 3.28 3.00 4.01 -1.50%
Adjusted Per Share Value based on latest NOSH - 198,883
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 745.45 682.43 559.29 593.90 442.92 385.86 677.87 1.59%
EPS 66.11 53.77 23.83 65.84 23.42 -16.25 100.88 -6.79%
DPS 39.94 37.43 37.44 15.43 34.40 40.72 66.05 -8.03%
NAPS 3.5799 3.4944 3.2356 3.3638 3.2744 2.993 4.0033 -1.84%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 9.90 10.00 11.80 15.50 14.40 15.10 13.20 -
P/RPS 1.30 1.46 2.11 2.61 3.25 3.90 1.94 -6.45%
P/EPS 14.65 18.57 49.45 23.50 61.38 -92.70 13.06 1.93%
EY 6.83 5.39 2.02 4.26 1.63 -1.08 7.66 -1.89%
DY 4.12 3.75 3.18 1.00 2.42 2.70 4.98 -3.10%
P/NAPS 2.70 2.86 3.64 4.60 4.39 5.03 3.29 -3.23%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 16/08/06 16/08/05 26/08/04 27/08/03 15/08/02 27/08/01 -
Price 9.30 9.95 11.60 13.60 15.30 15.10 13.60 -
P/RPS 1.22 1.46 2.07 2.29 3.45 3.90 2.00 -7.90%
P/EPS 13.76 18.48 48.62 20.62 65.21 -92.70 13.46 0.36%
EY 7.27 5.41 2.06 4.85 1.53 -1.08 7.43 -0.36%
DY 4.39 3.77 3.23 1.14 2.28 2.70 4.84 -1.61%
P/NAPS 2.54 2.84 3.58 4.04 4.66 5.03 3.39 -4.69%

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