[MPI] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 10.87%
YoY- 84.86%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,596,392 1,188,712 1,260,476 987,536 879,464 715,264 1,653,624 -0.58%
PBT 256,780 90,924 118,752 88,476 64,200 -54,668 546,764 -11.83%
Tax -12,696 4,668 -47,184 -36,736 -36,212 54,668 -179,960 -35.70%
NP 244,084 95,592 71,568 51,740 27,988 0 366,804 -6.56%
-
NP to SH 184,272 56,736 71,568 51,740 27,988 -67,324 366,804 -10.83%
-
Tax Rate 4.94% -5.13% 39.73% 41.52% 56.40% - 32.91% -
Total Cost 1,352,308 1,093,120 1,188,908 935,796 851,476 715,264 1,286,820 0.83%
-
Net Worth 704,148 660,461 688,613 666,649 681,809 778,186 860,702 -3.28%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 135,260 119,360 119,412 119,400 - - - -
Div Payout % 73.40% 210.38% 166.85% 230.77% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 704,148 660,461 688,613 666,649 681,809 778,186 860,702 -3.28%
NOSH 198,911 198,934 199,021 199,000 198,778 198,011 201,098 -0.18%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 15.29% 8.04% 5.68% 5.24% 3.18% 0.00% 22.18% -
ROE 26.17% 8.59% 10.39% 7.76% 4.10% -8.65% 42.62% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 802.56 597.54 633.34 496.25 442.43 361.22 822.29 -0.40%
EPS 92.64 28.52 35.96 26.00 14.08 -34.00 182.40 -10.67%
DPS 68.00 60.00 60.00 60.00 0.00 0.00 0.00 -
NAPS 3.54 3.32 3.46 3.35 3.43 3.93 4.28 -3.11%
Adjusted Per Share Value based on latest NOSH - 199,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 760.61 566.37 600.56 470.52 419.02 340.79 787.88 -0.58%
EPS 87.80 27.03 34.10 24.65 13.33 -32.08 174.77 -10.83%
DPS 64.45 56.87 56.89 56.89 0.00 0.00 0.00 -
NAPS 3.3549 3.1468 3.2809 3.1763 3.2485 3.7077 4.1008 -3.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 10.00 10.60 13.10 15.40 11.40 10.50 25.25 -
P/RPS 1.25 1.77 2.07 3.10 2.58 2.91 3.07 -13.90%
P/EPS 10.79 37.17 36.43 59.23 80.97 -30.88 13.84 -4.06%
EY 9.26 2.69 2.75 1.69 1.24 -3.24 7.22 4.23%
DY 6.80 5.66 4.58 3.90 0.00 0.00 0.00 -
P/NAPS 2.82 3.19 3.79 4.60 3.32 2.67 5.90 -11.57%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 31/10/06 21/11/05 25/11/04 18/11/03 14/11/02 12/11/01 16/10/00 -
Price 9.90 9.65 14.80 17.40 12.20 11.60 19.90 -
P/RPS 1.23 1.61 2.34 3.51 2.76 3.21 2.42 -10.66%
P/EPS 10.69 33.84 41.16 66.92 86.65 -34.12 10.91 -0.33%
EY 9.36 2.96 2.43 1.49 1.15 -2.93 9.17 0.34%
DY 6.87 6.22 4.05 3.45 0.00 0.00 0.00 -
P/NAPS 2.80 2.91 4.28 5.19 3.56 2.95 4.65 -8.10%

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