[MPI] YoY TTM Result on 30-Sep-2001 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
12-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -53.99%
YoY- -73.65%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,251,598 909,540 809,892 1,098,092 1,618,855 -6.22%
PBT 170,899 53,622 11,925 167,299 531,723 -24.69%
Tax -34,759 -1,017 -20,478 -57,116 -180,756 -33.76%
NP 136,140 52,605 -8,553 110,183 350,967 -21.06%
-
NP to SH 136,140 52,605 -8,553 92,479 350,967 -21.06%
-
Tax Rate 20.34% 1.90% 171.72% 34.14% 33.99% -
Total Cost 1,115,458 856,935 818,445 987,909 1,267,888 -3.14%
-
Net Worth 688,613 666,649 681,809 778,186 860,702 -5.42%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 30,748 98,398 81,137 131,602 72,759 -19.36%
Div Payout % 22.59% 187.05% 0.00% 142.31% 20.73% -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 688,613 666,649 681,809 778,186 860,702 -5.42%
NOSH 199,021 199,000 198,778 198,011 201,098 -0.25%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 10.88% 5.78% -1.06% 10.03% 21.68% -
ROE 19.77% 7.89% -1.25% 11.88% 40.78% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 628.88 457.06 407.43 554.56 805.01 -5.98%
EPS 68.40 26.43 -4.30 46.70 174.52 -20.86%
DPS 15.45 49.82 40.80 65.80 35.80 -18.93%
NAPS 3.46 3.35 3.43 3.93 4.28 -5.17%
Adjusted Per Share Value based on latest NOSH - 198,011
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 596.33 433.35 385.88 523.19 771.31 -6.22%
EPS 64.86 25.06 -4.08 44.06 167.22 -21.06%
DPS 14.65 46.88 38.66 62.70 34.67 -19.36%
NAPS 3.2809 3.1763 3.2485 3.7077 4.1008 -5.42%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 13.10 15.40 11.40 10.50 25.25 -
P/RPS 2.08 3.37 2.80 1.89 3.14 -9.77%
P/EPS 19.15 58.26 -264.94 22.48 14.47 7.25%
EY 5.22 1.72 -0.38 4.45 6.91 -6.76%
DY 1.18 3.24 3.58 6.27 1.42 -4.52%
P/NAPS 3.79 4.60 3.32 2.67 5.90 -10.46%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 25/11/04 18/11/03 14/11/02 12/11/01 16/10/00 -
Price 14.80 17.40 12.20 11.60 19.90 -
P/RPS 2.35 3.81 2.99 2.09 2.47 -1.23%
P/EPS 21.64 65.82 -283.54 24.84 11.40 17.36%
EY 4.62 1.52 -0.35 4.03 8.77 -14.79%
DY 1.04 2.86 3.34 5.67 1.80 -12.80%
P/NAPS 4.28 5.19 3.56 2.95 4.65 -2.05%

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