[MPI] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -19.89%
YoY- 34.85%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,519,732 1,519,204 1,157,802 1,215,666 992,317 839,606 871,964 9.69%
PBT 182,324 222,457 73,758 134,910 90,694 26,729 26,622 37.78%
Tax -22,694 -21,945 23,774 -25,843 -9,814 -23,308 -19,403 2.64%
NP 159,630 200,512 97,532 109,067 80,880 3,421 7,219 67.49%
-
NP to SH 123,761 154,113 64,181 109,067 80,880 3,421 -10,485 -
-
Tax Rate 12.45% 9.86% -32.23% 19.16% 10.82% 87.20% 72.88% -
Total Cost 1,360,102 1,318,692 1,060,270 1,106,599 911,437 836,185 864,745 7.83%
-
Net Worth 771,690 708,130 909,176 660,752 666,403 674,209 770,265 0.03%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 71,107 78,557 74,584 30,748 68,914 80,767 101,445 -5.74%
Div Payout % 57.46% 50.97% 116.21% 28.19% 85.21% 2,360.92% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 771,690 708,130 909,176 660,752 666,403 674,209 770,265 0.03%
NOSH 194,871 198,913 198,944 199,021 198,926 196,562 199,035 -0.35%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 10.50% 13.20% 8.42% 8.97% 8.15% 0.41% 0.83% -
ROE 16.04% 21.76% 7.06% 16.51% 12.14% 0.51% -1.36% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 779.86 763.75 581.97 610.82 498.84 427.14 438.10 10.08%
EPS 63.51 77.48 32.26 54.80 40.66 1.74 -5.27 -
DPS 36.49 39.50 37.50 15.45 34.82 40.80 50.80 -5.36%
NAPS 3.96 3.56 4.57 3.32 3.35 3.43 3.87 0.38%
Adjusted Per Share Value based on latest NOSH - 199,021
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 762.72 762.45 581.07 610.11 498.02 421.38 437.62 9.69%
EPS 62.11 77.35 32.21 54.74 40.59 1.72 -5.26 -
DPS 35.69 39.43 37.43 15.43 34.59 40.54 50.91 -5.74%
NAPS 3.8729 3.5539 4.5629 3.3162 3.3445 3.3837 3.8658 0.03%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 9.30 10.60 9.95 15.00 17.00 13.90 15.70 -
P/RPS 1.19 1.39 1.71 2.46 3.41 3.25 3.58 -16.76%
P/EPS 14.64 13.68 30.84 27.37 41.81 798.66 -298.03 -
EY 6.83 7.31 3.24 3.65 2.39 0.13 -0.34 -
DY 3.92 3.73 3.77 1.03 2.05 2.94 3.24 3.22%
P/NAPS 2.35 2.98 2.18 4.52 5.07 4.05 4.06 -8.70%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 28/02/07 23/02/06 28/02/05 18/02/04 23/01/03 06/02/02 -
Price 8.70 10.30 10.30 14.40 18.00 13.60 16.50 -
P/RPS 1.12 1.35 1.77 2.36 3.61 3.18 3.77 -18.30%
P/EPS 13.70 13.29 31.93 26.28 44.27 781.42 -313.22 -
EY 7.30 7.52 3.13 3.81 2.26 0.13 -0.32 -
DY 4.19 3.83 3.64 1.07 1.93 3.00 3.08 5.26%
P/NAPS 2.20 2.89 2.25 4.34 5.37 3.97 4.26 -10.42%

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