[MPI] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
09-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 4.27%
YoY- -118.5%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 860,542 879,464 768,842 721,584 719,014 715,264 1,332,682 -25.23%
PBT 47,120 64,200 -17,791 -41,232 -41,382 -54,668 317,658 -71.88%
Tax -31,868 -36,212 17,791 41,232 41,382 54,668 -116,646 -57.79%
NP 15,252 27,988 0 0 0 0 201,012 -81.99%
-
NP to SH 15,252 27,988 -33,263 -53,946 -56,352 -67,324 201,012 -81.99%
-
Tax Rate 67.63% 56.40% - - - - 36.72% -
Total Cost 845,290 851,476 768,842 721,584 719,014 715,264 1,131,670 -17.63%
-
Net Worth 682,955 681,809 688,337 730,030 767,895 778,186 801,250 -10.07%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 59,733 - 81,168 108,211 59,526 - 131,477 -40.81%
Div Payout % 391.64% - 0.00% 0.00% 0.00% - 65.41% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 682,955 681,809 688,337 730,030 767,895 778,186 801,250 -10.07%
NOSH 199,112 198,778 198,941 198,918 198,422 198,011 199,813 -0.23%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.77% 3.18% 0.00% 0.00% 0.00% 0.00% 15.08% -
ROE 2.23% 4.10% -4.83% -7.39% -7.34% -8.65% 25.09% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 432.19 442.43 386.47 362.75 362.37 361.22 666.96 -25.05%
EPS 7.66 14.08 -16.72 -27.12 -28.40 -34.00 100.60 -81.95%
DPS 30.00 0.00 40.80 54.40 30.00 0.00 65.80 -40.67%
NAPS 3.43 3.43 3.46 3.67 3.87 3.93 4.01 -9.86%
Adjusted Per Share Value based on latest NOSH - 198,770
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 410.01 419.02 366.32 343.80 342.58 340.79 634.96 -25.23%
EPS 7.27 13.33 -15.85 -25.70 -26.85 -32.08 95.77 -81.98%
DPS 28.46 0.00 38.67 51.56 28.36 0.00 62.64 -40.81%
NAPS 3.254 3.2485 3.2796 3.4783 3.6587 3.7077 3.8176 -10.07%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 13.90 11.40 15.10 21.00 15.70 10.50 13.20 -
P/RPS 3.22 2.58 3.91 5.79 4.33 2.91 1.98 38.16%
P/EPS 181.46 80.97 -90.31 -77.43 -55.28 -30.88 13.12 473.43%
EY 0.55 1.24 -1.11 -1.29 -1.81 -3.24 7.62 -82.58%
DY 2.16 0.00 2.70 2.59 1.91 0.00 4.98 -42.61%
P/NAPS 4.05 3.32 4.36 5.72 4.06 2.67 3.29 14.81%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 23/01/03 14/11/02 15/08/02 09/05/02 06/02/02 12/11/01 27/08/01 -
Price 13.60 12.20 15.10 19.90 16.50 11.60 13.60 -
P/RPS 3.15 2.76 3.91 5.49 4.55 3.21 2.04 33.48%
P/EPS 177.55 86.65 -90.31 -73.38 -58.10 -34.12 13.52 454.02%
EY 0.56 1.15 -1.11 -1.36 -1.72 -2.93 7.40 -82.02%
DY 2.21 0.00 2.70 2.73 1.82 0.00 4.84 -40.61%
P/NAPS 3.97 3.56 4.36 5.42 4.26 2.95 3.39 11.07%

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