[MPI] QoQ Cumulative Quarter 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- 91.38%
YoY- 872.08%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 572,369 315,119 1,183,363 854,718 540,066 246,884 882,522 -24.97%
PBT 38,281 29,688 163,330 118,525 66,701 22,119 47,553 -13.40%
Tax -18,558 -11,796 -32,147 -38,455 -24,862 -9,184 -886 652.88%
NP 19,723 17,892 131,183 80,070 41,839 12,935 46,667 -43.53%
-
NP to SH 19,723 17,892 131,183 80,070 41,839 12,935 46,667 -43.53%
-
Tax Rate 48.48% 39.73% 19.68% 32.44% 37.27% 41.52% 1.86% -
Total Cost 552,646 297,227 1,052,180 774,648 498,227 233,949 835,855 -24.01%
-
Net Worth 660,084 688,613 670,336 706,207 666,479 666,649 652,462 0.77%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 29,823 29,853 119,347 1,193 29,842 29,850 69,264 -42.83%
Div Payout % 151.21% 166.85% 90.98% 1.49% 71.33% 230.77% 148.42% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 660,084 688,613 670,336 706,207 666,479 666,649 652,462 0.77%
NOSH 198,820 199,021 198,912 198,931 198,949 199,000 198,921 -0.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.45% 5.68% 11.09% 9.37% 7.75% 5.24% 5.29% -
ROE 2.99% 2.60% 19.57% 11.34% 6.28% 1.94% 7.15% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 287.88 158.33 594.92 429.65 271.46 124.06 443.65 -24.95%
EPS 9.92 8.99 65.95 40.25 21.03 6.50 23.46 -43.51%
DPS 15.00 15.00 60.00 0.60 15.00 15.00 34.82 -42.81%
NAPS 3.32 3.46 3.37 3.55 3.35 3.35 3.28 0.80%
Adjusted Per Share Value based on latest NOSH - 198,912
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 287.26 158.15 593.90 428.96 271.05 123.91 442.92 -24.97%
EPS 9.90 8.98 65.84 40.19 21.00 6.49 23.42 -43.52%
DPS 14.97 14.98 59.90 0.60 14.98 14.98 34.76 -42.82%
NAPS 3.3128 3.456 3.3643 3.5443 3.3449 3.3458 3.2746 0.77%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 15.00 13.10 15.50 17.00 17.00 15.40 14.40 -
P/RPS 5.21 8.27 2.61 3.96 6.26 12.41 3.25 36.77%
P/EPS 151.21 145.72 23.50 42.24 80.84 236.92 61.38 81.90%
EY 0.66 0.69 4.25 2.37 1.24 0.42 1.63 -45.11%
DY 1.00 1.15 3.87 0.04 0.88 0.97 2.42 -44.37%
P/NAPS 4.52 3.79 4.60 4.79 5.07 4.60 4.39 1.95%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 26/08/04 17/05/04 18/02/04 18/11/03 27/08/03 -
Price 14.40 14.80 13.60 15.20 18.00 17.40 15.30 -
P/RPS 5.00 9.35 2.29 3.54 6.63 14.03 3.45 27.92%
P/EPS 145.16 164.63 20.62 37.76 85.59 267.69 65.22 70.05%
EY 0.69 0.61 4.85 2.65 1.17 0.37 1.53 -41.04%
DY 1.04 1.01 4.41 0.04 0.83 0.86 2.28 -40.60%
P/NAPS 4.34 4.28 4.04 4.28 5.37 5.19 4.66 -4.61%

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