[MPI] QoQ Quarter Result on 30-Jun-2004 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 33.7%
YoY- 33.0%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 263,209 257,250 315,119 328,645 314,652 293,182 246,884 4.35%
PBT 12,143 8,593 29,688 44,805 51,824 44,582 22,119 -32.92%
Tax -7,589 -6,762 -11,796 6,308 -13,593 -15,678 -9,184 -11.93%
NP 4,554 1,831 17,892 51,113 38,231 28,904 12,935 -50.10%
-
NP to SH 4,554 1,831 17,892 51,113 38,231 28,904 12,935 -50.10%
-
Tax Rate 62.50% 78.69% 39.73% -14.08% 26.23% 35.17% 41.52% -
Total Cost 258,655 255,419 297,227 277,532 276,421 264,278 233,949 6.91%
-
Net Worth 666,196 660,752 688,613 670,236 706,139 666,403 666,649 -0.04%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 44,744 - 29,853 - 895 - 29,850 30.94%
Div Payout % 982.53% - 166.85% - 2.34% - 230.77% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 666,196 660,752 688,613 670,236 706,139 666,403 666,649 -0.04%
NOSH 198,864 199,021 199,021 198,883 198,912 198,926 199,000 -0.04%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.73% 0.71% 5.68% 15.55% 12.15% 9.86% 5.24% -
ROE 0.68% 0.28% 2.60% 7.63% 5.41% 4.34% 1.94% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 132.36 129.26 158.33 165.25 158.19 147.38 124.06 4.40%
EPS 2.29 0.92 8.99 25.70 19.22 14.53 6.50 -50.08%
DPS 22.50 0.00 15.00 0.00 0.45 0.00 15.00 31.00%
NAPS 3.35 3.32 3.46 3.37 3.55 3.35 3.35 0.00%
Adjusted Per Share Value based on latest NOSH - 198,883
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 125.41 122.57 150.14 156.58 149.92 139.69 117.63 4.35%
EPS 2.17 0.87 8.52 24.35 18.22 13.77 6.16 -50.08%
DPS 21.32 0.00 14.22 0.00 0.43 0.00 14.22 30.96%
NAPS 3.1741 3.1482 3.2809 3.1934 3.3644 3.1751 3.1763 -0.04%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 12.50 15.00 13.10 15.50 17.00 17.00 15.40 -
P/RPS 9.44 11.60 8.27 9.38 10.75 11.53 12.41 -16.65%
P/EPS 545.85 1,630.43 145.72 60.31 88.45 117.00 236.92 74.35%
EY 0.18 0.06 0.69 1.66 1.13 0.85 0.42 -43.12%
DY 1.80 0.00 1.15 0.00 0.03 0.00 0.97 50.95%
P/NAPS 3.73 4.52 3.79 4.60 4.79 5.07 4.60 -13.03%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 11/05/05 28/02/05 25/11/04 26/08/04 17/05/04 18/02/04 18/11/03 -
Price 12.50 14.40 14.80 13.60 15.20 18.00 17.40 -
P/RPS 9.44 11.14 9.35 8.23 9.61 12.21 14.03 -23.19%
P/EPS 545.85 1,565.22 164.63 52.92 79.08 123.88 267.69 60.73%
EY 0.18 0.06 0.61 1.89 1.26 0.81 0.37 -38.11%
DY 1.80 0.00 1.01 0.00 0.03 0.00 0.86 63.55%
P/NAPS 3.73 4.34 4.28 4.04 4.28 5.37 5.19 -19.74%

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