[MPI] YoY Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
14-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 184.14%
YoY- 141.57%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 1,188,712 1,260,476 987,536 879,464 715,264 1,653,624 1,356,516 0.14%
PBT 90,924 118,752 88,476 64,200 -54,668 546,764 425,240 1.65%
Tax 4,668 -47,184 -36,736 -36,212 54,668 -179,960 -155,596 -
NP 95,592 71,568 51,740 27,988 0 366,804 269,644 1.10%
-
NP to SH 56,736 71,568 51,740 27,988 -67,324 366,804 269,644 1.67%
-
Tax Rate -5.13% 39.73% 41.52% 56.40% - 32.91% 36.59% -
Total Cost 1,093,120 1,188,908 935,796 851,476 715,264 1,286,820 1,086,872 -0.00%
-
Net Worth 660,461 688,613 666,649 681,809 778,186 860,702 643,468 -0.02%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 119,360 119,412 119,400 - - - - -100.00%
Div Payout % 210.38% 166.85% 230.77% - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 660,461 688,613 666,649 681,809 778,186 860,702 643,468 -0.02%
NOSH 198,934 199,021 199,000 198,778 198,011 201,098 204,275 0.02%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 8.04% 5.68% 5.24% 3.18% 0.00% 22.18% 19.88% -
ROE 8.59% 10.39% 7.76% 4.10% -8.65% 42.62% 41.90% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 597.54 633.34 496.25 442.43 361.22 822.29 664.06 0.11%
EPS 28.52 35.96 26.00 14.08 -34.00 182.40 132.00 1.64%
DPS 60.00 60.00 60.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.32 3.46 3.35 3.43 3.93 4.28 3.15 -0.05%
Adjusted Per Share Value based on latest NOSH - 198,778
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 566.37 600.56 470.52 419.02 340.79 787.88 646.32 0.14%
EPS 27.03 34.10 24.65 13.33 -32.08 174.77 128.47 1.67%
DPS 56.87 56.89 56.89 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.1468 3.2809 3.1763 3.2485 3.7077 4.1008 3.0658 -0.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 10.60 13.10 15.40 11.40 10.50 25.25 0.00 -
P/RPS 1.77 2.07 3.10 2.58 2.91 3.07 0.00 -100.00%
P/EPS 37.17 36.43 59.23 80.97 -30.88 13.84 0.00 -100.00%
EY 2.69 2.75 1.69 1.24 -3.24 7.22 0.00 -100.00%
DY 5.66 4.58 3.90 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 3.19 3.79 4.60 3.32 2.67 5.90 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 21/11/05 25/11/04 18/11/03 14/11/02 12/11/01 16/10/00 26/10/99 -
Price 9.65 14.80 17.40 12.20 11.60 19.90 0.00 -
P/RPS 1.61 2.34 3.51 2.76 3.21 2.42 0.00 -100.00%
P/EPS 33.84 41.16 66.92 86.65 -34.12 10.91 0.00 -100.00%
EY 2.96 2.43 1.49 1.15 -2.93 9.17 0.00 -100.00%
DY 6.22 4.05 3.45 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.91 4.28 5.19 3.56 2.95 4.65 0.00 -100.00%

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