[MPI] QoQ Quarter Result on 30-Jun-2003 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 6189.69%
YoY- 434.05%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 314,652 293,182 246,884 239,028 213,223 210,405 219,866 26.96%
PBT 51,824 44,582 22,119 17,871 6,122 7,510 16,050 118.30%
Tax -13,593 -15,678 -9,184 20,559 -5,511 -6,881 -9,053 31.09%
NP 38,231 28,904 12,935 38,430 611 629 6,997 209.89%
-
NP to SH 38,231 28,904 12,935 38,430 611 629 6,997 209.89%
-
Tax Rate 26.23% 35.17% 41.52% -115.04% 90.02% 91.62% 56.40% -
Total Cost 276,421 264,278 233,949 200,598 212,612 209,776 212,869 19.00%
-
Net Worth 706,139 666,403 666,649 652,434 648,448 674,209 681,809 2.36%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 895 - 29,850 - 39,064 29,484 - -
Div Payout % 2.34% - 230.77% - 6,393.55% 4,687.50% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 706,139 666,403 666,649 652,434 648,448 674,209 681,809 2.36%
NOSH 198,912 198,926 199,000 198,913 197,096 196,562 198,778 0.04%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 12.15% 9.86% 5.24% 16.08% 0.29% 0.30% 3.18% -
ROE 5.41% 4.34% 1.94% 5.89% 0.09% 0.09% 1.03% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 158.19 147.38 124.06 120.17 108.18 107.04 110.61 26.90%
EPS 19.22 14.53 6.50 19.32 0.31 0.32 3.52 209.76%
DPS 0.45 0.00 15.00 0.00 19.82 15.00 0.00 -
NAPS 3.55 3.35 3.35 3.28 3.29 3.43 3.43 2.31%
Adjusted Per Share Value based on latest NOSH - 198,913
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 157.92 147.14 123.91 119.96 107.01 105.60 110.35 26.96%
EPS 19.19 14.51 6.49 19.29 0.31 0.32 3.51 210.02%
DPS 0.45 0.00 14.98 0.00 19.61 14.80 0.00 -
NAPS 3.5439 3.3445 3.3458 3.2744 3.2544 3.3837 3.4218 2.36%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 17.00 17.00 15.40 14.40 10.40 13.90 11.40 -
P/RPS 10.75 11.53 12.41 11.98 9.61 12.99 10.31 2.82%
P/EPS 88.45 117.00 236.92 74.53 3,354.84 4,343.75 323.86 -57.87%
EY 1.13 0.85 0.42 1.34 0.03 0.02 0.31 136.66%
DY 0.03 0.00 0.97 0.00 1.91 1.08 0.00 -
P/NAPS 4.79 5.07 4.60 4.39 3.16 4.05 3.32 27.65%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 18/02/04 18/11/03 27/08/03 16/05/03 23/01/03 14/11/02 -
Price 15.20 18.00 17.40 15.30 12.40 13.60 12.20 -
P/RPS 9.61 12.21 14.03 12.73 11.46 12.71 11.03 -8.77%
P/EPS 79.08 123.88 267.69 79.19 4,000.00 4,250.00 346.59 -62.62%
EY 1.26 0.81 0.37 1.26 0.03 0.02 0.29 166.02%
DY 0.03 0.00 0.86 0.00 1.60 1.10 0.00 -
P/NAPS 4.28 5.37 5.19 4.66 3.77 3.97 3.56 13.05%

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