[MPI] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 376.94%
YoY- 128.05%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,250,507 1,164,223 1,093,746 871,148 753,228 1,566,343 1,098,877 2.17%
PBT 108,855 95,229 136,396 42,815 -41,295 473,633 355,736 -17.90%
Tax 24,532 -19,839 -17,896 -26,499 835 -156,551 -127,426 -
NP 133,387 75,390 118,500 16,316 -40,460 317,082 228,310 -8.56%
-
NP to SH 89,555 75,390 118,500 16,316 -58,164 317,082 228,310 -14.43%
-
Tax Rate -22.54% 20.83% 13.12% 61.89% - 33.05% 35.82% -
Total Cost 1,117,120 1,088,833 975,246 854,832 793,688 1,249,261 870,567 4.24%
-
Net Worth 699,977 666,196 706,139 648,448 729,486 889,874 761,027 -1.38%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 74,582 74,597 30,745 29,977 81,137 204,361 - -
Div Payout % 83.28% 98.95% 25.95% 183.73% 0.00% 64.45% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 699,977 666,196 706,139 648,448 729,486 889,874 761,027 -1.38%
NOSH 198,857 198,864 198,912 197,096 198,770 199,971 203,483 -0.38%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.67% 6.48% 10.83% 1.87% -5.37% 20.24% 20.78% -
ROE 12.79% 11.32% 16.78% 2.52% -7.97% 35.63% 30.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 628.85 585.43 549.86 441.99 378.94 783.28 540.03 2.56%
EPS 45.03 37.91 59.57 8.28 -29.26 158.56 112.20 -14.10%
DPS 37.50 37.50 15.45 15.25 40.80 101.60 0.00 -
NAPS 3.52 3.35 3.55 3.29 3.67 4.45 3.74 -1.00%
Adjusted Per Share Value based on latest NOSH - 197,096
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 627.60 584.29 548.92 437.21 378.03 786.11 551.50 2.17%
EPS 44.95 37.84 59.47 8.19 -29.19 159.14 114.58 -14.43%
DPS 37.43 37.44 15.43 15.04 40.72 102.56 0.00 -
NAPS 3.513 3.3435 3.5439 3.2544 3.6611 4.4661 3.8194 -1.38%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 10.10 12.50 17.00 10.40 21.00 12.30 51.00 -
P/RPS 1.61 2.14 3.09 2.35 5.54 1.57 9.44 -25.52%
P/EPS 22.43 32.97 28.54 125.63 -71.77 7.76 45.45 -11.09%
EY 4.46 3.03 3.50 0.80 -1.39 12.89 2.20 12.49%
DY 3.71 3.00 0.91 1.47 1.94 8.26 0.00 -
P/NAPS 2.87 3.73 4.79 3.16 5.72 2.76 13.64 -22.86%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 16/05/06 11/05/05 17/05/04 16/05/03 09/05/02 02/05/01 - -
Price 10.60 12.50 15.20 12.40 19.90 12.00 0.00 -
P/RPS 1.69 2.14 2.76 2.81 5.25 1.53 0.00 -
P/EPS 23.54 32.97 25.51 149.79 -68.01 7.57 0.00 -
EY 4.25 3.03 3.92 0.67 -1.47 13.21 0.00 -
DY 3.54 3.00 1.02 1.23 2.05 8.47 0.00 -
P/NAPS 3.01 3.73 4.28 3.77 5.42 2.70 0.00 -

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