[MPI] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 223.46%
YoY- 448.64%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 775,208 615,769 572,369 540,066 430,271 359,507 820,225 -0.93%
PBT 115,752 58,676 38,281 66,701 23,560 -20,691 270,074 -13.16%
Tax -9,751 -3,317 -18,558 -24,862 -15,934 20,691 -86,754 -30.51%
NP 106,001 55,359 19,723 41,839 7,626 0 183,320 -8.72%
-
NP to SH 83,404 36,426 19,723 41,839 7,626 -28,176 183,320 -12.29%
-
Tax Rate 8.42% 5.65% 48.48% 37.27% 67.63% - 32.12% -
Total Cost 669,207 560,410 552,646 498,227 422,645 359,507 636,905 0.82%
-
Net Worth 708,128 909,158 660,084 666,479 682,955 767,895 855,626 -3.10%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 33,815 29,841 29,823 29,842 29,866 29,763 - -
Div Payout % 40.54% 81.92% 151.21% 71.33% 391.64% 0.00% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 708,128 909,158 660,084 666,479 682,955 767,895 855,626 -3.10%
NOSH 198,912 198,940 198,820 198,949 199,112 198,422 199,912 -0.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.67% 8.99% 3.45% 7.75% 1.77% 0.00% 22.35% -
ROE 11.78% 4.01% 2.99% 6.28% 1.12% -3.67% 21.43% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 389.72 309.52 287.88 271.46 216.09 181.18 410.29 -0.85%
EPS 41.93 18.31 9.92 21.03 3.83 -14.20 91.70 -12.22%
DPS 17.00 15.00 15.00 15.00 15.00 15.00 0.00 -
NAPS 3.56 4.57 3.32 3.35 3.43 3.87 4.28 -3.02%
Adjusted Per Share Value based on latest NOSH - 198,926
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 369.35 293.39 272.71 257.32 205.00 171.29 390.80 -0.93%
EPS 39.74 17.36 9.40 19.93 3.63 -13.42 87.34 -12.29%
DPS 16.11 14.22 14.21 14.22 14.23 14.18 0.00 -
NAPS 3.3739 4.3317 3.145 3.1755 3.254 3.6587 4.0767 -3.10%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 10.60 9.95 15.00 17.00 13.90 15.70 15.60 -
P/RPS 2.72 3.21 5.21 6.26 6.43 8.67 3.80 -5.41%
P/EPS 25.28 54.34 151.21 80.84 362.92 -110.56 17.01 6.82%
EY 3.96 1.84 0.66 1.24 0.28 -0.90 5.88 -6.37%
DY 1.60 1.51 1.00 0.88 1.08 0.96 0.00 -
P/NAPS 2.98 2.18 4.52 5.07 4.05 4.06 3.64 -3.27%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 28/02/05 18/02/04 23/01/03 06/02/02 07/02/01 -
Price 10.30 10.30 14.40 18.00 13.60 16.50 18.10 -
P/RPS 2.64 3.33 5.00 6.63 6.29 9.11 4.41 -8.19%
P/EPS 24.56 56.25 145.16 85.59 355.09 -116.20 19.74 3.70%
EY 4.07 1.78 0.69 1.17 0.28 -0.86 5.07 -3.59%
DY 1.65 1.46 1.04 0.83 1.10 0.91 0.00 -
P/NAPS 2.89 2.25 4.34 5.37 3.97 4.26 4.23 -6.14%

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