[MPI] YoY TTM Result on 31-Dec-2001 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
06-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -111.34%
YoY- -102.91%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,215,666 992,317 839,606 871,964 1,644,518 720,285 -0.54%
PBT 134,910 90,694 26,729 26,622 537,857 233,559 0.57%
Tax -25,843 -9,814 -23,308 -19,403 -177,422 -83,997 1.24%
NP 109,067 80,880 3,421 7,219 360,435 149,562 0.33%
-
NP to SH 109,067 80,880 3,421 -10,485 360,435 149,562 0.33%
-
Tax Rate 19.16% 10.82% 87.20% 72.88% 32.99% 35.96% -
Total Cost 1,106,599 911,437 836,185 864,745 1,284,083 570,723 -0.69%
-
Net Worth 660,752 666,403 674,209 770,265 856,177 673,068 0.01%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 30,748 68,914 80,767 101,445 132,771 - -100.00%
Div Payout % 28.19% 85.21% 2,360.92% 0.00% 36.84% - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 660,752 666,403 674,209 770,265 856,177 673,068 0.01%
NOSH 199,021 198,926 196,562 199,035 200,041 203,344 0.02%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 8.97% 8.15% 0.41% 0.83% 21.92% 20.76% -
ROE 16.51% 12.14% 0.51% -1.36% 42.10% 22.22% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 610.82 498.84 427.14 438.10 822.09 354.22 -0.57%
EPS 54.80 40.66 1.74 -5.27 180.18 73.55 0.31%
DPS 15.45 34.82 40.80 50.80 65.80 0.00 -100.00%
NAPS 3.32 3.35 3.43 3.87 4.28 3.31 -0.00%
Adjusted Per Share Value based on latest NOSH - 199,035
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 579.21 472.79 400.03 415.45 783.54 343.18 -0.54%
EPS 51.97 38.54 1.63 -5.00 171.73 71.26 0.33%
DPS 14.65 32.83 38.48 48.33 63.26 0.00 -100.00%
NAPS 3.1482 3.1751 3.2123 3.67 4.0793 3.2069 0.01%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 15.00 17.00 13.90 15.70 15.60 0.00 -
P/RPS 2.46 3.41 3.25 3.58 1.90 0.00 -100.00%
P/EPS 27.37 41.81 798.66 -298.03 8.66 0.00 -100.00%
EY 3.65 2.39 0.13 -0.34 11.55 0.00 -100.00%
DY 1.03 2.05 2.94 3.24 4.22 0.00 -100.00%
P/NAPS 4.52 5.07 4.05 4.06 3.64 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/05 18/02/04 23/01/03 06/02/02 07/02/01 - -
Price 14.40 18.00 13.60 16.50 18.10 0.00 -
P/RPS 2.36 3.61 3.18 3.77 2.20 0.00 -100.00%
P/EPS 26.28 44.27 781.42 -313.22 10.05 0.00 -100.00%
EY 3.81 2.26 0.13 -0.32 9.95 0.00 -100.00%
DY 1.07 1.93 3.00 3.08 3.64 0.00 -100.00%
P/NAPS 4.34 5.37 3.97 4.26 4.23 0.00 -100.00%

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