[MPI] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
11-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 148.72%
YoY- -88.09%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 318,591 297,178 278,824 263,209 257,250 315,119 328,645 -2.04%
PBT 35,945 22,731 2,939 12,143 8,593 29,688 44,805 -13.62%
Tax -4,484 1,167 34,680 -7,589 -6,762 -11,796 6,308 -
NP 31,461 23,898 37,619 4,554 1,831 17,892 51,113 -27.57%
-
NP to SH 22,242 14,184 23,201 4,554 1,831 17,892 51,113 -42.48%
-
Tax Rate 12.47% -5.13% -1,179.99% 62.50% 78.69% 39.73% -14.08% -
Total Cost 287,130 273,280 241,205 258,655 255,419 297,227 277,532 2.28%
-
Net Worth 909,176 660,461 644,693 666,196 660,752 688,613 670,236 22.47%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 29,840 - 44,744 - 29,853 - -
Div Payout % - 210.38% - 982.53% - 166.85% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 909,176 660,461 644,693 666,196 660,752 688,613 670,236 22.47%
NOSH 198,944 198,934 198,979 198,864 199,021 199,021 198,883 0.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.88% 8.04% 13.49% 1.73% 0.71% 5.68% 15.55% -
ROE 2.45% 2.15% 3.60% 0.68% 0.28% 2.60% 7.63% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 160.14 149.39 140.13 132.36 129.26 158.33 165.25 -2.06%
EPS 11.18 7.13 11.66 2.29 0.92 8.99 25.70 -42.50%
DPS 0.00 15.00 0.00 22.50 0.00 15.00 0.00 -
NAPS 4.57 3.32 3.24 3.35 3.32 3.46 3.37 22.44%
Adjusted Per Share Value based on latest NOSH - 198,864
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 151.79 141.59 132.85 125.41 122.57 150.14 156.58 -2.04%
EPS 10.60 6.76 11.05 2.17 0.87 8.52 24.35 -42.47%
DPS 0.00 14.22 0.00 21.32 0.00 14.22 0.00 -
NAPS 4.3318 3.1468 3.0717 3.1741 3.1482 3.2809 3.1934 22.47%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 9.95 10.60 11.80 12.50 15.00 13.10 15.50 -
P/RPS 6.21 7.10 8.42 9.44 11.60 8.27 9.38 -23.98%
P/EPS 89.00 148.67 101.20 545.85 1,630.43 145.72 60.31 29.52%
EY 1.12 0.67 0.99 0.18 0.06 0.69 1.66 -23.01%
DY 0.00 1.42 0.00 1.80 0.00 1.15 0.00 -
P/NAPS 2.18 3.19 3.64 3.73 4.52 3.79 4.60 -39.13%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 21/11/05 16/08/05 11/05/05 28/02/05 25/11/04 26/08/04 -
Price 10.30 9.65 11.60 12.50 14.40 14.80 13.60 -
P/RPS 6.43 6.46 8.28 9.44 11.14 9.35 8.23 -15.13%
P/EPS 92.13 135.34 99.49 545.85 1,565.22 164.63 52.92 44.57%
EY 1.09 0.74 1.01 0.18 0.06 0.61 1.89 -30.64%
DY 0.00 1.55 0.00 1.80 0.00 1.01 0.00 -
P/NAPS 2.25 2.91 3.58 3.73 4.34 4.28 4.04 -32.23%

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