[MPI] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 46.51%
YoY- 626.28%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,507,046 1,250,507 1,164,223 1,093,746 871,148 753,228 1,566,343 -0.64%
PBT 207,431 108,855 95,229 136,396 42,815 -41,295 473,633 -12.85%
Tax -22,894 24,532 -19,839 -17,896 -26,499 835 -156,551 -27.40%
NP 184,537 133,387 75,390 118,500 16,316 -40,460 317,082 -8.62%
-
NP to SH 144,343 89,555 75,390 118,500 16,316 -58,164 317,082 -12.28%
-
Tax Rate 11.04% -22.54% 20.83% 13.12% 61.89% - 33.05% -
Total Cost 1,322,509 1,117,120 1,088,833 975,246 854,832 793,688 1,249,261 0.95%
-
Net Worth 730,304 699,977 666,196 706,139 648,448 729,486 889,874 -3.23%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 79,583 74,582 74,597 30,745 29,977 81,137 204,361 -14.53%
Div Payout % 55.13% 83.28% 98.95% 25.95% 183.73% 0.00% 64.45% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 730,304 699,977 666,196 706,139 648,448 729,486 889,874 -3.23%
NOSH 198,993 198,857 198,864 198,912 197,096 198,770 199,971 -0.08%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 12.24% 10.67% 6.48% 10.83% 1.87% -5.37% 20.24% -
ROE 19.76% 12.79% 11.32% 16.78% 2.52% -7.97% 35.63% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 757.34 628.85 585.43 549.86 441.99 378.94 783.28 -0.55%
EPS 72.54 45.03 37.91 59.57 8.28 -29.26 158.56 -12.21%
DPS 40.00 37.50 37.50 15.45 15.25 40.80 101.60 -14.38%
NAPS 3.67 3.52 3.35 3.55 3.29 3.67 4.45 -3.15%
Adjusted Per Share Value based on latest NOSH - 198,912
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 756.35 627.60 584.29 548.92 437.21 378.03 786.11 -0.64%
EPS 72.44 44.95 37.84 59.47 8.19 -29.19 159.14 -12.28%
DPS 39.94 37.43 37.44 15.43 15.04 40.72 102.56 -14.53%
NAPS 3.6652 3.513 3.3435 3.5439 3.2544 3.6611 4.4661 -3.23%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 10.30 10.10 12.50 17.00 10.40 21.00 12.30 -
P/RPS 1.36 1.61 2.14 3.09 2.35 5.54 1.57 -2.36%
P/EPS 14.20 22.43 32.97 28.54 125.63 -71.77 7.76 10.59%
EY 7.04 4.46 3.03 3.50 0.80 -1.39 12.89 -9.58%
DY 3.88 3.71 3.00 0.91 1.47 1.94 8.26 -11.82%
P/NAPS 2.81 2.87 3.73 4.79 3.16 5.72 2.76 0.29%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 16/05/06 11/05/05 17/05/04 16/05/03 09/05/02 02/05/01 -
Price 10.00 10.60 12.50 15.20 12.40 19.90 12.00 -
P/RPS 1.32 1.69 2.14 2.76 2.81 5.25 1.53 -2.42%
P/EPS 13.79 23.54 32.97 25.51 149.79 -68.01 7.57 10.50%
EY 7.25 4.25 3.03 3.92 0.67 -1.47 13.21 -9.51%
DY 4.00 3.54 3.00 1.02 1.23 2.05 8.47 -11.74%
P/NAPS 2.72 3.01 3.73 4.28 3.77 5.42 2.70 0.12%

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