[MPI] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -72.28%
YoY- 84.86%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,183,363 854,718 540,066 246,884 882,522 643,494 430,271 96.41%
PBT 163,330 118,525 66,701 22,119 47,553 29,682 23,560 264.00%
Tax -32,147 -38,455 -24,862 -9,184 -886 -21,445 -15,934 59.73%
NP 131,183 80,070 41,839 12,935 46,667 8,237 7,626 567.53%
-
NP to SH 131,183 80,070 41,839 12,935 46,667 8,237 7,626 567.53%
-
Tax Rate 19.68% 32.44% 37.27% 41.52% 1.86% 72.25% 67.63% -
Total Cost 1,052,180 774,648 498,227 233,949 835,855 635,257 422,645 83.78%
-
Net Worth 670,336 706,207 666,479 666,649 652,462 654,582 682,955 -1.23%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 119,347 1,193 29,842 29,850 69,264 69,278 29,866 152.03%
Div Payout % 90.98% 1.49% 71.33% 230.77% 148.42% 841.06% 391.64% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 670,336 706,207 666,479 666,649 652,462 654,582 682,955 -1.23%
NOSH 198,912 198,931 198,949 199,000 198,921 198,961 199,112 -0.06%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.09% 9.37% 7.75% 5.24% 5.29% 1.28% 1.77% -
ROE 19.57% 11.34% 6.28% 1.94% 7.15% 1.26% 1.12% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 594.92 429.65 271.46 124.06 443.65 323.43 216.09 96.55%
EPS 65.95 40.25 21.03 6.50 23.46 4.14 3.83 567.98%
DPS 60.00 0.60 15.00 15.00 34.82 34.82 15.00 152.19%
NAPS 3.37 3.55 3.35 3.35 3.28 3.29 3.43 -1.17%
Adjusted Per Share Value based on latest NOSH - 199,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 563.82 407.23 257.32 117.63 420.48 306.60 205.00 96.42%
EPS 62.50 38.15 19.93 6.16 22.23 3.92 3.63 567.93%
DPS 56.86 0.57 14.22 14.22 33.00 33.01 14.23 152.01%
NAPS 3.1938 3.3648 3.1755 3.1763 3.1087 3.1188 3.254 -1.23%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 15.50 17.00 17.00 15.40 14.40 10.40 13.90 -
P/RPS 2.61 3.96 6.26 12.41 3.25 3.22 6.43 -45.20%
P/EPS 23.50 42.24 80.84 236.92 61.38 251.21 362.92 -83.90%
EY 4.25 2.37 1.24 0.42 1.63 0.40 0.28 514.05%
DY 3.87 0.04 0.88 0.97 2.42 3.35 1.08 134.34%
P/NAPS 4.60 4.79 5.07 4.60 4.39 3.16 4.05 8.86%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 17/05/04 18/02/04 18/11/03 27/08/03 16/05/03 23/01/03 -
Price 13.60 15.20 18.00 17.40 15.30 12.40 13.60 -
P/RPS 2.29 3.54 6.63 14.03 3.45 3.83 6.29 -49.04%
P/EPS 20.62 37.76 85.59 267.69 65.22 299.52 355.09 -85.03%
EY 4.85 2.65 1.17 0.37 1.53 0.33 0.28 570.62%
DY 4.41 0.04 0.83 0.86 2.28 2.81 1.10 152.57%
P/NAPS 4.04 4.28 5.37 5.19 4.66 3.77 3.97 1.17%

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