[MPI] QoQ TTM 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- 10.7%
YoY- 181.1%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 1,164,223 1,215,666 1,251,598 1,183,363 1,093,746 992,317 909,540 17.87%
PBT 95,229 134,910 170,899 163,330 136,396 90,694 53,622 46.59%
Tax -19,839 -25,843 -34,759 -32,147 -17,896 -9,814 -1,017 623.34%
NP 75,390 109,067 136,140 131,183 118,500 80,880 52,605 27.08%
-
NP to SH 75,390 109,067 136,140 131,183 118,500 80,880 52,605 27.08%
-
Tax Rate 20.83% 19.16% 20.34% 19.68% 13.12% 10.82% 1.90% -
Total Cost 1,088,833 1,106,599 1,115,458 1,052,180 975,246 911,437 856,935 17.29%
-
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 74,597 30,748 30,748 30,745 30,745 68,914 98,398 -16.84%
Div Payout % 98.95% 28.19% 22.59% 23.44% 25.95% 85.21% 187.05% -
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 6.48% 8.97% 10.88% 11.09% 10.83% 8.15% 5.78% -
ROE 11.32% 16.51% 19.77% 19.57% 16.78% 12.14% 7.89% -
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 585.43 610.82 628.88 595.00 549.86 498.84 457.06 17.92%
EPS 37.91 54.80 68.40 65.96 59.57 40.66 26.43 27.15%
DPS 37.50 15.45 15.45 15.45 15.45 34.82 49.82 -17.23%
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 554.70 579.21 596.33 563.82 521.12 472.79 433.35 17.87%
EPS 35.92 51.97 64.86 62.50 56.46 38.54 25.06 27.09%
DPS 35.54 14.65 14.65 14.65 14.65 32.83 46.88 -16.84%
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 2.14 2.46 2.08 2.61 3.09 3.41 3.37 -26.10%
P/EPS 32.97 27.37 19.15 23.50 28.54 41.81 58.26 -31.55%
EY 3.03 3.65 5.22 4.26 3.50 2.39 1.72 45.81%
DY 3.00 1.03 1.18 1.00 0.91 2.05 3.24 -4.99%
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 2.14 2.36 2.35 2.29 2.76 3.61 3.81 -31.90%
P/EPS 32.97 26.28 21.64 20.62 25.51 44.27 65.82 -36.90%
EY 3.03 3.81 4.62 4.85 3.92 2.26 1.52 58.32%
DY 3.00 1.07 1.04 1.14 1.02 1.93 2.86 3.23%
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