[MPI] YoY 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- -89.77%
YoY- -93.67%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 423,868 376,110 318,591 257,250 293,182 210,405 180,691 15.26%
PBT 67,460 51,557 35,945 8,593 44,582 7,510 -7,294 -
Tax -4,257 -6,577 -4,484 -6,762 -15,678 -6,881 7,294 -
NP 63,203 44,980 31,461 1,831 28,904 629 0 -
-
NP to SH 49,205 37,336 22,242 1,831 28,904 629 -11,345 -
-
Tax Rate 6.31% 12.76% 12.47% 78.69% 35.17% 91.62% - -
Total Cost 360,665 331,130 287,130 255,419 264,278 209,776 180,691 12.20%
-
Net Worth 771,690 708,130 909,176 660,752 666,403 674,209 770,265 0.03%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - 29,484 29,855 -
Div Payout % - - - - - 4,687.50% 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 771,690 708,130 909,176 660,752 666,403 674,209 770,265 0.03%
NOSH 194,871 198,913 198,944 199,021 198,926 196,562 199,035 -0.35%
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 14.91% 11.96% 9.88% 0.71% 9.86% 0.30% 0.00% -
ROE 6.38% 5.27% 2.45% 0.28% 4.34% 0.09% -1.47% -
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 217.51 189.08 160.14 129.26 147.38 107.04 90.78 15.66%
EPS 25.25 18.77 11.18 0.92 14.53 0.32 -5.70 -
DPS 0.00 0.00 0.00 0.00 0.00 15.00 15.00 -
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 212.73 188.76 159.89 129.11 147.14 105.60 90.68 15.26%
EPS 24.69 18.74 11.16 0.92 14.51 0.32 -5.69 -
DPS 0.00 0.00 0.00 0.00 0.00 14.80 14.98 -
NAPS 3.8729 3.5539 4.5629 3.3162 3.3445 3.3837 3.8658 0.03%
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 4.28 5.61 6.21 11.60 11.53 12.99 17.29 -20.75%
P/EPS 36.83 56.47 89.00 1,630.43 117.00 4,343.75 -275.44 -
EY 2.72 1.77 1.12 0.06 0.85 0.02 -0.36 -
DY 0.00 0.00 0.00 0.00 0.00 1.08 0.96 -
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 4.00 5.45 6.43 11.14 12.21 12.71 18.18 -22.29%
P/EPS 34.46 54.87 92.13 1,565.22 123.88 4,250.00 -289.47 -
EY 2.90 1.82 1.09 0.06 0.81 0.02 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 1.10 0.91 -
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