[MPI] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 140.0%
YoY- 132.63%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,157,802 1,215,666 992,317 839,606 871,964 1,644,518 720,285 -0.50%
PBT 73,758 134,910 90,694 26,729 26,622 537,857 233,559 1.23%
Tax 23,774 -25,843 -9,814 -23,308 -19,403 -177,422 -83,997 -
NP 97,532 109,067 80,880 3,421 7,219 360,435 149,562 0.45%
-
NP to SH 64,181 109,067 80,880 3,421 -10,485 360,435 149,562 0.90%
-
Tax Rate -32.23% 19.16% 10.82% 87.20% 72.88% 32.99% 35.96% -
Total Cost 1,060,270 1,106,599 911,437 836,185 864,745 1,284,083 570,723 -0.65%
-
Net Worth 909,176 660,752 666,403 674,209 770,265 856,177 673,068 -0.31%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 74,584 30,748 68,914 80,767 101,445 132,771 - -100.00%
Div Payout % 116.21% 28.19% 85.21% 2,360.92% 0.00% 36.84% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 909,176 660,752 666,403 674,209 770,265 856,177 673,068 -0.31%
NOSH 198,944 199,021 198,926 196,562 199,035 200,041 203,344 0.02%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 8.42% 8.97% 8.15% 0.41% 0.83% 21.92% 20.76% -
ROE 7.06% 16.51% 12.14% 0.51% -1.36% 42.10% 22.22% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 581.97 610.82 498.84 427.14 438.10 822.09 354.22 -0.52%
EPS 32.26 54.80 40.66 1.74 -5.27 180.18 73.55 0.88%
DPS 37.50 15.45 34.82 40.80 50.80 65.80 0.00 -100.00%
NAPS 4.57 3.32 3.35 3.43 3.87 4.28 3.31 -0.34%
Adjusted Per Share Value based on latest NOSH - 196,562
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 551.64 579.21 472.79 400.03 415.45 783.54 343.18 -0.50%
EPS 30.58 51.97 38.54 1.63 -5.00 171.73 71.26 0.90%
DPS 35.54 14.65 32.83 38.48 48.33 63.26 0.00 -100.00%
NAPS 4.3318 3.1482 3.1751 3.2123 3.67 4.0793 3.2069 -0.31%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 9.95 15.00 17.00 13.90 15.70 15.60 0.00 -
P/RPS 1.71 2.46 3.41 3.25 3.58 1.90 0.00 -100.00%
P/EPS 30.84 27.37 41.81 798.66 -298.03 8.66 0.00 -100.00%
EY 3.24 3.65 2.39 0.13 -0.34 11.55 0.00 -100.00%
DY 3.77 1.03 2.05 2.94 3.24 4.22 0.00 -100.00%
P/NAPS 2.18 4.52 5.07 4.05 4.06 3.64 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 28/02/05 18/02/04 23/01/03 06/02/02 07/02/01 - -
Price 10.30 14.40 18.00 13.60 16.50 18.10 0.00 -
P/RPS 1.77 2.36 3.61 3.18 3.77 2.20 0.00 -100.00%
P/EPS 31.93 26.28 44.27 781.42 -313.22 10.05 0.00 -100.00%
EY 3.13 3.81 2.26 0.13 -0.32 9.95 0.00 -100.00%
DY 3.64 1.07 1.93 3.00 3.08 3.64 0.00 -100.00%
P/NAPS 2.25 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