[MPI] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 53.75%
YoY- 2264.22%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,519,204 1,157,802 1,215,666 992,317 839,606 871,964 1,644,518 -1.31%
PBT 222,457 73,758 134,910 90,694 26,729 26,622 537,857 -13.67%
Tax -21,945 23,774 -25,843 -9,814 -23,308 -19,403 -177,422 -29.40%
NP 200,512 97,532 109,067 80,880 3,421 7,219 360,435 -9.30%
-
NP to SH 154,113 64,181 109,067 80,880 3,421 -10,485 360,435 -13.19%
-
Tax Rate 9.86% -32.23% 19.16% 10.82% 87.20% 72.88% 32.99% -
Total Cost 1,318,692 1,060,270 1,106,599 911,437 836,185 864,745 1,284,083 0.44%
-
Net Worth 708,130 909,176 660,752 666,403 674,209 770,265 856,177 -3.11%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 78,557 74,584 30,748 68,914 80,767 101,445 132,771 -8.37%
Div Payout % 50.97% 116.21% 28.19% 85.21% 2,360.92% 0.00% 36.84% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 708,130 909,176 660,752 666,403 674,209 770,265 856,177 -3.11%
NOSH 198,913 198,944 199,021 198,926 196,562 199,035 200,041 -0.09%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.20% 8.42% 8.97% 8.15% 0.41% 0.83% 21.92% -
ROE 21.76% 7.06% 16.51% 12.14% 0.51% -1.36% 42.10% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 763.75 581.97 610.82 498.84 427.14 438.10 822.09 -1.21%
EPS 77.48 32.26 54.80 40.66 1.74 -5.27 180.18 -13.11%
DPS 39.50 37.50 15.45 34.82 40.80 50.80 65.80 -8.15%
NAPS 3.56 4.57 3.32 3.35 3.43 3.87 4.28 -3.02%
Adjusted Per Share Value based on latest NOSH - 198,926
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 723.83 551.64 579.21 472.79 400.03 415.45 783.54 -1.31%
EPS 73.43 30.58 51.97 38.54 1.63 -5.00 171.73 -13.19%
DPS 37.43 35.54 14.65 32.83 38.48 48.33 63.26 -8.37%
NAPS 3.3739 4.3318 3.1482 3.1751 3.2123 3.67 4.0793 -3.11%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 10.60 9.95 15.00 17.00 13.90 15.70 15.60 -
P/RPS 1.39 1.71 2.46 3.41 3.25 3.58 1.90 -5.07%
P/EPS 13.68 30.84 27.37 41.81 798.66 -298.03 8.66 7.91%
EY 7.31 3.24 3.65 2.39 0.13 -0.34 11.55 -7.33%
DY 3.73 3.77 1.03 2.05 2.94 3.24 4.22 -2.03%
P/NAPS 2.98 2.18 4.52 5.07 4.05 4.06 3.64 -3.27%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 28/02/05 18/02/04 23/01/03 06/02/02 07/02/01 -
Price 10.30 10.30 14.40 18.00 13.60 16.50 18.10 -
P/RPS 1.35 1.77 2.36 3.61 3.18 3.77 2.20 -7.81%
P/EPS 13.29 31.93 26.28 44.27 781.42 -313.22 10.05 4.76%
EY 7.52 3.13 3.81 2.26 0.13 -0.32 9.95 -4.55%
DY 3.83 3.64 1.07 1.93 3.00 3.08 3.64 0.85%
P/NAPS 2.89 2.25 4.34 5.37 3.97 4.26 4.23 -6.14%

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