[MPI] YoY Annualized 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- -17.94%
YoY- -69.68%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,563,852 1,491,952 1,295,577 1,114,104 1,139,624 857,992 721,584 13.74%
PBT 165,778 197,288 141,221 67,232 158,033 39,576 -41,232 -
Tax -17,856 -23,374 -13,530 -34,862 -51,273 -28,593 41,232 -
NP 147,922 173,913 127,690 32,369 106,760 10,982 0 -
-
NP to SH 112,648 138,082 88,472 32,369 106,760 10,982 -53,946 -
-
Tax Rate 10.77% 11.85% 9.58% 51.85% 32.44% 72.25% - -
Total Cost 1,415,929 1,318,038 1,167,886 1,081,734 1,032,864 847,009 721,584 11.87%
-
Net Worth 779,570 729,926 700,138 666,622 706,207 654,582 730,030 1.09%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 96,147 106,074 99,451 99,495 1,591 92,371 108,211 -1.94%
Div Payout % 85.35% 76.82% 112.41% 307.38% 1.49% 841.06% 0.00% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 779,570 729,926 700,138 666,622 706,207 654,582 730,030 1.09%
NOSH 194,892 198,889 198,902 198,991 198,931 198,961 198,918 -0.33%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.46% 11.66% 9.86% 2.91% 9.37% 1.28% 0.00% -
ROE 14.45% 18.92% 12.64% 4.86% 15.12% 1.68% -7.39% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 802.42 750.14 651.36 559.87 572.87 431.24 362.75 14.13%
EPS 57.80 69.43 44.48 16.27 53.67 5.52 -27.12 -
DPS 49.33 53.33 50.00 50.00 0.80 46.43 54.40 -1.61%
NAPS 4.00 3.67 3.52 3.35 3.55 3.29 3.67 1.44%
Adjusted Per Share Value based on latest NOSH - 198,864
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 784.86 748.77 650.22 559.14 571.95 430.61 362.15 13.74%
EPS 56.54 69.30 44.40 16.25 53.58 5.51 -27.07 -
DPS 48.25 53.24 49.91 49.93 0.80 46.36 54.31 -1.95%
NAPS 3.9125 3.6633 3.5138 3.3456 3.5443 3.2852 3.6638 1.09%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 8.75 10.30 10.10 12.50 17.00 10.40 21.00 -
P/RPS 1.09 1.37 1.55 2.23 2.97 2.41 5.79 -24.27%
P/EPS 15.14 14.84 22.71 76.84 31.68 188.41 -77.43 -
EY 6.61 6.74 4.40 1.30 3.16 0.53 -1.29 -
DY 5.64 5.18 4.95 4.00 0.05 4.46 2.59 13.83%
P/NAPS 2.19 2.81 2.87 3.73 4.79 3.16 5.72 -14.77%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 23/05/07 16/05/06 11/05/05 17/05/04 16/05/03 09/05/02 -
Price 8.70 10.00 10.60 12.50 15.20 12.40 19.90 -
P/RPS 1.08 1.33 1.63 2.23 2.65 2.88 5.49 -23.71%
P/EPS 15.05 14.40 23.83 76.84 28.32 224.64 -73.38 -
EY 6.64 6.94 4.20 1.30 3.53 0.45 -1.36 -
DY 5.67 5.33 4.72 4.00 0.05 3.74 2.73 12.94%
P/NAPS 2.18 2.72 3.01 3.73 4.28 3.77 5.42 -14.07%

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