[MPI] QoQ Annualized Quarter 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- -44.88%
YoY- -52.86%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,188,712 1,114,402 1,114,104 1,144,738 1,260,476 1,183,363 1,139,624 2.84%
PBT 90,924 53,363 67,232 76,562 118,752 163,330 158,033 -30.80%
Tax 4,668 28,899 -34,862 -37,116 -47,184 -32,147 -51,273 -
NP 95,592 82,262 32,369 39,446 71,568 131,183 106,760 -7.09%
-
NP to SH 56,736 47,478 32,369 39,446 71,568 131,183 106,760 -34.36%
-
Tax Rate -5.13% -54.16% 51.85% 48.48% 39.73% 19.68% 32.44% -
Total Cost 1,093,120 1,032,140 1,081,734 1,105,292 1,188,908 1,052,180 1,032,864 3.84%
-
Net Worth 660,461 662,344 666,622 660,084 688,613 670,336 706,207 -4.36%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 119,360 74,588 99,495 59,646 119,412 119,347 1,591 1674.12%
Div Payout % 210.38% 157.10% 307.38% 151.21% 166.85% 90.98% 1.49% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 660,461 662,344 666,622 660,084 688,613 670,336 706,207 -4.36%
NOSH 198,934 198,902 198,991 198,820 199,021 198,912 198,931 0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.04% 7.38% 2.91% 3.45% 5.68% 11.09% 9.37% -
ROE 8.59% 7.17% 4.86% 5.98% 10.39% 19.57% 15.12% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 597.54 560.28 559.87 575.76 633.34 594.92 572.87 2.84%
EPS 28.52 23.87 16.27 19.84 35.96 65.95 53.67 -34.36%
DPS 60.00 37.50 50.00 30.00 60.00 60.00 0.80 1673.78%
NAPS 3.32 3.33 3.35 3.32 3.46 3.37 3.55 -4.36%
Adjusted Per Share Value based on latest NOSH - 199,021
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 566.37 530.96 530.82 545.41 600.56 563.82 542.98 2.84%
EPS 27.03 22.62 15.42 18.79 34.10 62.50 50.87 -34.37%
DPS 56.87 35.54 47.41 28.42 56.89 56.86 0.76 1671.08%
NAPS 3.1468 3.1558 3.1761 3.145 3.2809 3.1938 3.3648 -4.36%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 10.60 11.80 12.50 15.00 13.10 15.50 17.00 -
P/RPS 1.77 2.11 2.23 2.61 2.07 2.61 2.97 -29.15%
P/EPS 37.17 49.43 76.84 75.60 36.43 23.50 31.68 11.23%
EY 2.69 2.02 1.30 1.32 2.75 4.25 3.16 -10.17%
DY 5.66 3.18 4.00 2.00 4.58 3.87 0.05 2233.35%
P/NAPS 3.19 3.54 3.73 4.52 3.79 4.60 4.79 -23.71%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 16/08/05 11/05/05 28/02/05 25/11/04 26/08/04 17/05/04 -
Price 9.65 11.60 12.50 14.40 14.80 13.60 15.20 -
P/RPS 1.61 2.07 2.23 2.50 2.34 2.29 2.65 -28.24%
P/EPS 33.84 48.60 76.84 72.58 41.16 20.62 28.32 12.59%
EY 2.96 2.06 1.30 1.38 2.43 4.85 3.53 -11.06%
DY 6.22 3.23 4.00 2.08 4.05 4.41 0.05 2384.69%
P/NAPS 2.91 3.48 3.73 4.34 4.28 4.04 4.28 -22.66%

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