[MPI] YoY Quarter Result on 30-Jun-2004 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 33.7%
YoY- 33.0%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 366,365 388,082 278,824 328,645 239,028 227,654 212,040 9.53%
PBT 41,671 59,465 2,939 44,805 17,871 13,133 -10,370 -
Tax -5,139 -5,363 34,680 6,308 20,559 -5,937 10,370 -
NP 36,532 54,102 37,619 51,113 38,430 7,196 0 -
-
NP to SH 28,162 40,781 23,201 51,113 38,430 7,196 -17,704 -
-
Tax Rate 12.33% 9.02% -1,179.99% -14.08% -115.04% 45.21% - -
Total Cost 329,833 333,980 241,205 277,532 200,598 220,458 212,040 7.63%
-
Net Worth 713,307 696,260 644,693 670,236 652,434 687,794 797,674 -1.84%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 713,307 696,260 644,693 670,236 652,434 687,794 797,674 -1.84%
NOSH 194,892 198,931 198,979 198,883 198,913 198,784 198,921 -0.34%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.97% 13.94% 13.49% 15.55% 16.08% 3.16% 0.00% -
ROE 3.95% 5.86% 3.60% 7.63% 5.89% 1.05% -2.22% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 187.98 195.08 140.13 165.25 120.17 114.52 106.59 9.91%
EPS 14.45 20.50 11.66 25.70 19.32 3.62 -8.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.66 3.50 3.24 3.37 3.28 3.46 4.01 -1.50%
Adjusted Per Share Value based on latest NOSH - 198,883
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 174.56 184.90 132.85 156.58 113.89 108.47 101.03 9.53%
EPS 13.42 19.43 11.05 24.35 18.31 3.43 -8.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3986 3.3174 3.0717 3.1934 3.1085 3.277 3.8006 -1.84%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 9.90 10.00 11.80 15.50 14.40 15.10 13.20 -
P/RPS 5.27 5.13 8.42 9.38 11.98 13.19 12.38 -13.26%
P/EPS 68.51 48.78 101.20 60.31 74.53 417.13 -148.31 -
EY 1.46 2.05 0.99 1.66 1.34 0.24 -0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.86 3.64 4.60 4.39 4.36 3.29 -3.23%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 16/08/06 16/08/05 26/08/04 27/08/03 15/08/02 27/08/01 -
Price 9.30 9.95 11.60 13.60 15.30 15.10 13.60 -
P/RPS 4.95 5.10 8.28 8.23 12.73 13.19 12.76 -14.59%
P/EPS 64.36 48.54 99.49 52.92 79.19 417.13 -152.81 -
EY 1.55 2.06 1.01 1.89 1.26 0.24 -0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 2.84 3.58 4.04 4.66 4.36 3.39 -4.69%

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