[MPI] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -2.86%
YoY- 104.97%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 293,182 246,884 239,028 213,223 210,405 219,866 227,654 18.31%
PBT 44,582 22,119 17,871 6,122 7,510 16,050 13,133 125.37%
Tax -15,678 -9,184 20,559 -5,511 -6,881 -9,053 -5,937 90.71%
NP 28,904 12,935 38,430 611 629 6,997 7,196 152.04%
-
NP to SH 28,904 12,935 38,430 611 629 6,997 7,196 152.04%
-
Tax Rate 35.17% 41.52% -115.04% 90.02% 91.62% 56.40% 45.21% -
Total Cost 264,278 233,949 200,598 212,612 209,776 212,869 220,458 12.80%
-
Net Worth 666,403 666,649 652,434 648,448 674,209 681,809 687,794 -2.07%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 29,850 - 39,064 29,484 - - -
Div Payout % - 230.77% - 6,393.55% 4,687.50% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 666,403 666,649 652,434 648,448 674,209 681,809 687,794 -2.07%
NOSH 198,926 199,000 198,913 197,096 196,562 198,778 198,784 0.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.86% 5.24% 16.08% 0.29% 0.30% 3.18% 3.16% -
ROE 4.34% 1.94% 5.89% 0.09% 0.09% 1.03% 1.05% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 147.38 124.06 120.17 108.18 107.04 110.61 114.52 18.26%
EPS 14.53 6.50 19.32 0.31 0.32 3.52 3.62 151.92%
DPS 0.00 15.00 0.00 19.82 15.00 0.00 0.00 -
NAPS 3.35 3.35 3.28 3.29 3.43 3.43 3.46 -2.12%
Adjusted Per Share Value based on latest NOSH - 197,096
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 139.69 117.63 113.89 101.59 100.25 104.76 108.47 18.31%
EPS 13.77 6.16 18.31 0.29 0.30 3.33 3.43 151.95%
DPS 0.00 14.22 0.00 18.61 14.05 0.00 0.00 -
NAPS 3.1751 3.1763 3.1085 3.0896 3.2123 3.2485 3.277 -2.07%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 17.00 15.40 14.40 10.40 13.90 11.40 15.10 -
P/RPS 11.53 12.41 11.98 9.61 12.99 10.31 13.19 -8.55%
P/EPS 117.00 236.92 74.53 3,354.84 4,343.75 323.86 417.13 -57.05%
EY 0.85 0.42 1.34 0.03 0.02 0.31 0.24 131.81%
DY 0.00 0.97 0.00 1.91 1.08 0.00 0.00 -
P/NAPS 5.07 4.60 4.39 3.16 4.05 3.32 4.36 10.55%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 18/11/03 27/08/03 16/05/03 23/01/03 14/11/02 15/08/02 -
Price 18.00 17.40 15.30 12.40 13.60 12.20 15.10 -
P/RPS 12.21 14.03 12.73 11.46 12.71 11.03 13.19 -5.00%
P/EPS 123.88 267.69 79.19 4,000.00 4,250.00 346.59 417.13 -55.38%
EY 0.81 0.37 1.26 0.03 0.02 0.29 0.24 124.50%
DY 0.00 0.86 0.00 1.60 1.10 0.00 0.00 -
P/NAPS 5.37 5.19 4.66 3.77 3.97 3.56 4.36 14.85%

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