[MPI] YoY Cumulative 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- 121.04%
YoY- 141.57%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 297,178 315,119 246,884 219,866 178,816 413,406 339,129 0.14%
PBT 22,731 29,688 22,119 16,050 -13,667 136,691 106,310 1.65%
Tax 1,167 -11,796 -9,184 -9,053 13,667 -44,990 -38,899 -
NP 23,898 17,892 12,935 6,997 0 91,701 67,411 1.10%
-
NP to SH 14,184 17,892 12,935 6,997 -16,831 91,701 67,411 1.67%
-
Tax Rate -5.13% 39.73% 41.52% 56.40% - 32.91% 36.59% -
Total Cost 273,280 297,227 233,949 212,869 178,816 321,705 271,718 -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 29,840 29,853 29,850 - - - - -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 2.15% 2.60% 1.94% 1.03% -2.16% 10.65% 10.48% -
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 149.39 158.33 124.06 110.61 90.31 205.57 166.02 0.11%
EPS 7.13 8.99 6.50 3.52 -8.50 45.60 33.00 1.64%
DPS 15.00 15.00 15.00 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 149.15 158.15 123.91 110.35 89.74 207.48 170.20 0.14%
EPS 7.12 8.98 6.49 3.51 -8.45 46.02 33.83 1.67%
DPS 14.98 14.98 14.98 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.3147 3.456 3.3458 3.4218 3.9055 4.3197 3.2294 -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 7.10 8.27 12.41 10.31 11.63 12.28 0.00 -100.00%
P/EPS 148.67 145.72 236.92 323.86 -123.53 55.37 0.00 -100.00%
EY 0.67 0.69 0.42 0.31 -0.81 1.81 0.00 -100.00%
DY 1.42 1.15 0.97 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 6.46 9.35 14.03 11.03 12.85 9.68 0.00 -100.00%
P/EPS 135.34 164.63 267.69 346.59 -136.47 43.64 0.00 -100.00%
EY 0.74 0.61 0.37 0.29 -0.73 2.29 0.00 -100.00%
DY 1.55 1.01 0.86 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