[MPI] QoQ TTM 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- 376.94%
YoY- 128.05%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 992,317 909,540 882,522 871,148 839,606 809,892 768,842 18.48%
PBT 90,694 53,622 47,553 42,815 26,729 11,925 -17,792 -
Tax -9,814 -1,017 -886 -26,499 -23,308 -20,478 -14,589 -23.17%
NP 80,880 52,605 46,667 16,316 3,421 -8,553 -32,381 -
-
NP to SH 80,880 52,605 46,667 16,316 3,421 -8,553 -32,381 -
-
Tax Rate 10.82% 1.90% 1.86% 61.89% 87.20% 171.72% - -
Total Cost 911,437 856,935 835,855 854,832 836,185 818,445 801,223 8.94%
-
Net Worth 666,403 666,649 652,434 648,448 674,209 681,809 596,353 7.66%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 68,914 98,398 68,548 29,977 80,767 81,137 81,137 -10.28%
Div Payout % 85.21% 187.05% 146.89% 183.73% 2,360.92% 0.00% 0.00% -
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 666,403 666,649 652,434 648,448 674,209 681,809 596,353 7.66%
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 8.15% 5.78% 5.29% 1.87% 0.41% -1.06% -4.21% -
ROE 12.14% 7.89% 7.15% 2.52% 0.51% -1.25% -5.43% -
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 498.84 457.06 443.67 441.99 427.14 407.43 386.77 18.43%
EPS 40.66 26.43 23.46 8.28 1.74 -4.30 -16.29 -
DPS 34.82 49.82 34.82 15.25 40.80 40.80 40.80 -10.00%
NAPS 3.35 3.35 3.28 3.29 3.43 3.43 3.00 7.61%
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 472.79 433.35 420.48 415.06 400.03 385.88 366.32 18.48%
EPS 38.54 25.06 22.23 7.77 1.63 -4.08 -15.43 -
DPS 32.83 46.88 32.66 14.28 38.48 38.66 38.66 -10.29%
NAPS 3.1751 3.1763 3.1085 3.0896 3.2123 3.2485 2.8413 7.66%
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 3.41 3.37 3.25 2.35 3.25 2.80 3.90 -8.53%
P/EPS 41.81 58.26 61.38 125.63 798.66 -264.94 -92.70 -
EY 2.39 1.72 1.63 0.80 0.13 -0.38 -1.08 -
DY 2.05 3.24 2.42 1.47 2.94 3.58 2.70 -16.73%
P/NAPS 5.07 4.60 4.39 3.16 4.05 3.32 5.03 0.52%
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 3.61 3.81 3.45 2.81 3.18 2.99 3.90 -5.00%
P/EPS 44.27 65.82 65.21 149.79 781.42 -283.54 -92.70 -
EY 2.26 1.52 1.53 0.67 0.13 -0.35 -1.08 -
DY 1.93 2.86 2.28 1.23 3.00 3.34 2.70 -20.00%
P/NAPS 5.37 5.19 4.66 3.77 3.97 3.56 5.03 4.44%

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