Highlights

[MPI] YoY Annual (Unaudited) Result on 2008-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 21-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Jun-2008  [#4]
Profit Trend YoY -     -14.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,415,247 1,386,202 1,150,630 1,539,126 1,485,329 1,359,765 1,114,402 4.06%
  YoY % 2.10% 20.47% -25.24% 3.62% 9.23% 22.02% -
  Horiz. % 127.00% 124.39% 103.25% 138.11% 133.28% 122.02% 100.00%
PBT 83,658 84,984 -61,734 156,479 189,637 165,381 53,363 7.78%
  YoY % -1.56% 237.66% -139.45% -17.48% 14.67% 209.92% -
  Horiz. % 156.77% 159.26% -115.69% 293.24% 355.37% 309.92% 100.00%
Tax -8,660 40,902 -4,163 -9,180 -22,670 -15,511 28,899 -
  YoY % -121.17% 1,082.51% 54.65% 59.51% -46.15% -153.67% -
  Horiz. % -29.97% 141.53% -14.41% -31.77% -78.45% -53.67% 100.00%
NP 74,998 125,886 -65,897 147,299 166,967 149,870 82,262 -1.53%
  YoY % -40.42% 291.03% -144.74% -11.78% 11.41% 82.19% -
  Horiz. % 91.17% 153.03% -80.11% 179.06% 202.97% 182.19% 100.00%
NP to SH 58,768 105,407 -39,904 112,176 131,725 107,135 47,478 3.62%
  YoY % -44.25% 364.15% -135.57% -14.84% 22.95% 125.65% -
  Horiz. % 123.78% 222.01% -84.05% 236.27% 277.44% 225.65% 100.00%
Tax Rate 10.35 % -48.13 % - % 5.87 % 11.95 % 9.38 % -54.16 % -
  YoY % 121.50% 0.00% 0.00% -50.88% 27.40% 117.32% -
  Horiz. % -19.11% 88.87% 0.00% -10.84% -22.06% -17.32% 100.00%
Total Cost 1,340,249 1,260,316 1,216,527 1,391,827 1,318,362 1,209,895 1,032,140 4.45%
  YoY % 6.34% 3.60% -12.59% 5.57% 8.96% 17.22% -
  Horiz. % 129.85% 122.11% 117.86% 134.85% 127.73% 117.22% 100.00%
Net Worth 748,908 740,655 699,830 766,032 713,396 696,198 662,344 2.07%
  YoY % 1.11% 5.83% -8.64% 7.38% 2.47% 5.11% -
  Horiz. % 113.07% 111.82% 105.66% 115.65% 107.71% 105.11% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 38,803 48,727 38,987 72,120 77,966 74,592 74,588 -10.31%
  YoY % -20.37% 24.98% -45.94% -7.50% 4.52% 0.01% -
  Horiz. % 52.02% 65.33% 52.27% 96.69% 104.53% 100.01% 100.00%
Div Payout % 66.03 % 46.23 % - % 64.29 % 59.19 % 69.62 % 157.10 % -13.45%
  YoY % 42.83% 0.00% 0.00% 8.62% -14.98% -55.68% -
  Horiz. % 42.03% 29.43% 0.00% 40.92% 37.68% 44.32% 100.00%
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 748,908 740,655 699,830 766,032 713,396 696,198 662,344 2.07%
  YoY % 1.11% 5.83% -8.64% 7.38% 2.47% 5.11% -
  Horiz. % 113.07% 111.82% 105.66% 115.65% 107.71% 105.11% 100.00%
NOSH 194,017 194,909 194,938 194,919 194,917 198,913 198,902 -0.41%
  YoY % -0.46% -0.02% 0.01% 0.00% -2.01% 0.01% -
  Horiz. % 97.54% 97.99% 98.01% 98.00% 98.00% 100.01% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 5.30 % 9.08 % -5.73 % 9.57 % 11.24 % 11.02 % 7.38 % -5.37%
  YoY % -41.63% 258.46% -159.87% -14.86% 2.00% 49.32% -
  Horiz. % 71.82% 123.04% -77.64% 129.67% 152.30% 149.32% 100.00%
ROE 7.85 % 14.23 % -5.70 % 14.64 % 18.46 % 15.39 % 7.17 % 1.52%
  YoY % -44.83% 349.65% -138.93% -20.69% 19.95% 114.64% -
  Horiz. % 109.48% 198.47% -79.50% 204.18% 257.46% 214.64% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 729.44 711.20 590.25 789.62 762.03 683.59 560.28 4.49%
  YoY % 2.56% 20.49% -25.25% 3.62% 11.47% 22.01% -
  Horiz. % 130.19% 126.94% 105.35% 140.93% 136.01% 122.01% 100.00%
EPS 30.29 54.08 -20.47 57.55 67.58 53.86 23.87 4.05%
  YoY % -43.99% 364.19% -135.57% -14.84% 25.47% 125.64% -
  Horiz. % 126.90% 226.56% -85.76% 241.10% 283.12% 225.64% 100.00%
DPS 20.00 25.00 20.00 37.00 40.00 37.50 37.50 -9.94%
  YoY % -20.00% 25.00% -45.95% -7.50% 6.67% 0.00% -
  Horiz. % 53.33% 66.67% 53.33% 98.67% 106.67% 100.00% 100.00%
NAPS 3.8600 3.8000 3.5900 3.9300 3.6600 3.5000 3.3300 2.49%
  YoY % 1.58% 5.85% -8.65% 7.38% 4.57% 5.11% -
  Horiz. % 115.92% 114.11% 107.81% 118.02% 109.91% 105.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 674.30 660.46 548.22 733.32 707.69 647.87 530.96 4.06%
  YoY % 2.10% 20.47% -25.24% 3.62% 9.23% 22.02% -
  Horiz. % 127.00% 124.39% 103.25% 138.11% 133.28% 122.02% 100.00%
EPS 28.00 50.22 -19.01 53.45 62.76 51.04 22.62 3.62%
  YoY % -44.25% 364.18% -135.57% -14.83% 22.96% 125.64% -
  Horiz. % 123.78% 222.02% -84.04% 236.30% 277.45% 225.64% 100.00%
DPS 18.49 23.22 18.58 34.36 37.15 35.54 35.54 -10.31%
  YoY % -20.37% 24.97% -45.93% -7.51% 4.53% 0.00% -
  Horiz. % 52.03% 65.33% 52.28% 96.68% 104.53% 100.00% 100.00%
NAPS 3.5682 3.5289 3.3344 3.6498 3.3990 3.3171 3.1558 2.07%
  YoY % 1.11% 5.83% -8.64% 7.38% 2.47% 5.11% -
  Horiz. % 113.07% 111.82% 105.66% 115.65% 107.71% 105.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 4.5000 6.1800 5.0000 7.0000 9.9000 10.0000 11.8000 -
P/RPS 0.62 0.87 0.85 0.89 1.30 1.46 2.11 -18.46%
  YoY % -28.74% 2.35% -4.49% -31.54% -10.96% -30.81% -
  Horiz. % 29.38% 41.23% 40.28% 42.18% 61.61% 69.19% 100.00%
P/EPS 14.86 11.43 -24.43 12.16 14.65 18.57 49.43 -18.15%
  YoY % 30.01% 146.79% -300.90% -17.00% -21.11% -62.43% -
  Horiz. % 30.06% 23.12% -49.42% 24.60% 29.64% 37.57% 100.00%
EY 6.73 8.75 -4.09 8.22 6.83 5.39 2.02 22.20%
  YoY % -23.09% 313.94% -149.76% 20.35% 26.72% 166.83% -
  Horiz. % 333.17% 433.17% -202.48% 406.93% 338.12% 266.83% 100.00%
DY 4.44 4.05 4.00 5.29 4.04 3.75 3.18 5.72%
  YoY % 9.63% 1.25% -24.39% 30.94% 7.73% 17.92% -
  Horiz. % 139.62% 127.36% 125.79% 166.35% 127.04% 117.92% 100.00%
P/NAPS 1.17 1.63 1.39 1.78 2.70 2.86 3.54 -16.84%
  YoY % -28.22% 17.27% -21.91% -34.07% -5.59% -19.21% -
  Horiz. % 33.05% 46.05% 39.27% 50.28% 76.27% 80.79% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/11 23/08/10 19/08/09 21/08/08 24/08/07 16/08/06 16/08/05 -
Price 3.7700 5.9800 5.7500 6.9500 9.3000 9.9500 11.6000 -
P/RPS 0.52 0.84 0.97 0.88 1.22 1.46 2.07 -20.56%
  YoY % -38.10% -13.40% 10.23% -27.87% -16.44% -29.47% -
  Horiz. % 25.12% 40.58% 46.86% 42.51% 58.94% 70.53% 100.00%
P/EPS 12.45 11.06 -28.09 12.08 13.76 18.47 48.60 -20.30%
  YoY % 12.57% 139.37% -332.53% -12.21% -25.50% -62.00% -
  Horiz. % 25.62% 22.76% -57.80% 24.86% 28.31% 38.00% 100.00%
EY 8.03 9.04 -3.56 8.28 7.27 5.41 2.06 25.44%
  YoY % -11.17% 353.93% -143.00% 13.89% 34.38% 162.62% -
  Horiz. % 389.81% 438.83% -172.82% 401.94% 352.91% 262.62% 100.00%
DY 5.31 4.18 3.48 5.32 4.30 3.77 3.23 8.63%
  YoY % 27.03% 20.11% -34.59% 23.72% 14.06% 16.72% -
  Horiz. % 164.40% 129.41% 107.74% 164.71% 133.13% 116.72% 100.00%
P/NAPS 0.98 1.57 1.60 1.77 2.54 2.84 3.48 -19.03%
  YoY % -37.58% -1.87% -9.60% -30.31% -10.56% -18.39% -
  Horiz. % 28.16% 45.11% 45.98% 50.86% 72.99% 81.61% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

350  355  471  1093 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB-WB 0.01-0.005 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers