[MPI] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 10.23%
YoY- -52.86%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 809,611 775,208 615,769 572,369 540,066 430,271 359,507 14.48%
PBT 108,439 115,752 58,676 38,281 66,701 23,560 -20,691 -
Tax -9,775 -9,751 -3,317 -18,558 -24,862 -15,934 20,691 -
NP 98,664 106,001 55,359 19,723 41,839 7,626 0 -
-
NP to SH 75,441 83,404 36,426 19,723 41,839 7,626 -28,176 -
-
Tax Rate 9.01% 8.42% 5.65% 48.48% 37.27% 67.63% - -
Total Cost 710,947 669,207 560,410 552,646 498,227 422,645 359,507 12.02%
-
Net Worth 771,755 708,128 909,158 660,084 666,479 682,955 767,895 0.08%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 25,335 33,815 29,841 29,823 29,842 29,866 29,763 -2.64%
Div Payout % 33.58% 40.54% 81.92% 151.21% 71.33% 391.64% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 771,755 708,128 909,158 660,084 666,479 682,955 767,895 0.08%
NOSH 194,887 198,912 198,940 198,820 198,949 199,112 198,422 -0.29%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.19% 13.67% 8.99% 3.45% 7.75% 1.77% 0.00% -
ROE 9.78% 11.78% 4.01% 2.99% 6.28% 1.12% -3.67% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 415.42 389.72 309.52 287.88 271.46 216.09 181.18 14.82%
EPS 38.71 41.93 18.31 9.92 21.03 3.83 -14.20 -
DPS 13.00 17.00 15.00 15.00 15.00 15.00 15.00 -2.35%
NAPS 3.96 3.56 4.57 3.32 3.35 3.43 3.87 0.38%
Adjusted Per Share Value based on latest NOSH - 199,021
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 406.32 389.06 309.04 287.26 271.05 215.94 180.43 14.48%
EPS 37.86 41.86 18.28 9.90 21.00 3.83 -14.14 -
DPS 12.72 16.97 14.98 14.97 14.98 14.99 14.94 -2.64%
NAPS 3.8732 3.5539 4.5628 3.3128 3.3449 3.4276 3.8539 0.08%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 9.30 10.60 9.95 15.00 17.00 13.90 15.70 -
P/RPS 2.24 2.72 3.21 5.21 6.26 6.43 8.67 -20.18%
P/EPS 24.02 25.28 54.34 151.21 80.84 362.92 -110.56 -
EY 4.16 3.96 1.84 0.66 1.24 0.28 -0.90 -
DY 1.40 1.60 1.51 1.00 0.88 1.08 0.96 6.48%
P/NAPS 2.35 2.98 2.18 4.52 5.07 4.05 4.06 -8.70%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 28/02/07 23/02/06 28/02/05 18/02/04 23/01/03 06/02/02 -
Price 8.70 10.30 10.30 14.40 18.00 13.60 16.50 -
P/RPS 2.09 2.64 3.33 5.00 6.63 6.29 9.11 -21.74%
P/EPS 22.47 24.56 56.25 145.16 85.59 355.09 -116.20 -
EY 4.45 4.07 1.78 0.69 1.17 0.28 -0.86 -
DY 1.49 1.65 1.46 1.04 0.83 1.10 0.91 8.56%
P/NAPS 2.20 2.89 2.25 4.34 5.37 3.97 4.26 -10.42%

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