[MPI] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 46.68%
YoY- -63.81%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,295,577 1,231,538 1,188,712 1,114,402 1,114,104 1,144,738 1,260,476 1.84%
PBT 141,221 117,352 90,924 53,363 67,232 76,562 118,752 12.25%
Tax -13,530 -6,634 4,668 28,899 -34,862 -37,116 -47,184 -56.54%
NP 127,690 110,718 95,592 82,262 32,369 39,446 71,568 47.15%
-
NP to SH 88,472 72,852 56,736 47,478 32,369 39,446 71,568 15.19%
-
Tax Rate 9.58% 5.65% -5.13% -54.16% 51.85% 48.48% 39.73% -
Total Cost 1,167,886 1,120,820 1,093,120 1,032,140 1,081,734 1,105,292 1,188,908 -1.18%
-
Net Worth 700,138 909,158 660,461 662,344 666,622 660,084 688,613 1.11%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 99,451 59,682 119,360 74,588 99,495 59,646 119,412 -11.48%
Div Payout % 112.41% 81.92% 210.38% 157.10% 307.38% 151.21% 166.85% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 700,138 909,158 660,461 662,344 666,622 660,084 688,613 1.11%
NOSH 198,902 198,940 198,934 198,902 198,991 198,820 199,021 -0.03%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 9.86% 8.99% 8.04% 7.38% 2.91% 3.45% 5.68% -
ROE 12.64% 8.01% 8.59% 7.17% 4.86% 5.98% 10.39% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 651.36 619.05 597.54 560.28 559.87 575.76 633.34 1.88%
EPS 44.48 36.62 28.52 23.87 16.27 19.84 35.96 15.24%
DPS 50.00 30.00 60.00 37.50 50.00 30.00 60.00 -11.45%
NAPS 3.52 4.57 3.32 3.33 3.35 3.32 3.46 1.15%
Adjusted Per Share Value based on latest NOSH - 198,979
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 617.28 586.77 566.37 530.96 530.82 545.41 600.56 1.84%
EPS 42.15 34.71 27.03 22.62 15.42 18.79 34.10 15.19%
DPS 47.38 28.44 56.87 35.54 47.41 28.42 56.89 -11.49%
NAPS 3.3358 4.3317 3.1468 3.1558 3.1761 3.145 3.2809 1.11%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 10.10 9.95 10.60 11.80 12.50 15.00 13.10 -
P/RPS 1.55 1.61 1.77 2.11 2.23 2.61 2.07 -17.55%
P/EPS 22.71 27.17 37.17 49.43 76.84 75.60 36.43 -27.04%
EY 4.40 3.68 2.69 2.02 1.30 1.32 2.75 36.83%
DY 4.95 3.02 5.66 3.18 4.00 2.00 4.58 5.32%
P/NAPS 2.87 2.18 3.19 3.54 3.73 4.52 3.79 -16.93%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 16/05/06 23/02/06 21/11/05 16/08/05 11/05/05 28/02/05 25/11/04 -
Price 10.60 10.30 9.65 11.60 12.50 14.40 14.80 -
P/RPS 1.63 1.66 1.61 2.07 2.23 2.50 2.34 -21.43%
P/EPS 23.83 28.13 33.84 48.60 76.84 72.58 41.16 -30.55%
EY 4.20 3.56 2.96 2.06 1.30 1.38 2.43 44.06%
DY 4.72 2.91 6.22 3.23 4.00 2.08 4.05 10.75%
P/NAPS 3.01 2.25 2.91 3.48 3.73 4.34 4.28 -20.93%

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