Highlights

[MPI] YoY Cumulative Quarter Result on 2007-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 26-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Dec-2007  [#2]
Profit Trend QoQ -     187.55%    YoY -     -9.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 738,048 658,889 687,614 809,611 775,208 615,769 572,369 4.33%
  YoY % 12.01% -4.18% -15.07% 4.44% 25.89% 7.58% -
  Horiz. % 128.95% 115.12% 120.13% 141.45% 135.44% 107.58% 100.00%
PBT 69,634 54,583 16,999 108,439 115,752 58,676 38,281 10.48%
  YoY % 27.57% 221.10% -84.32% -6.32% 97.27% 53.28% -
  Horiz. % 181.90% 142.59% 44.41% 283.27% 302.37% 153.28% 100.00%
Tax -6,480 -5,469 -5,454 -9,775 -9,751 -3,317 -18,558 -16.08%
  YoY % -18.49% -0.28% 44.20% -0.25% -193.97% 82.13% -
  Horiz. % 34.92% 29.47% 29.39% 52.67% 52.54% 17.87% 100.00%
NP 63,154 49,114 11,545 98,664 106,001 55,359 19,723 21.39%
  YoY % 28.59% 325.41% -88.30% -6.92% 91.48% 180.68% -
  Horiz. % 320.20% 249.02% 58.54% 500.25% 537.45% 280.68% 100.00%
NP to SH 51,127 43,490 13,066 75,441 83,404 36,426 19,723 17.20%
  YoY % 17.56% 232.85% -82.68% -9.55% 128.97% 84.69% -
  Horiz. % 259.23% 220.50% 66.25% 382.50% 422.88% 184.69% 100.00%
Tax Rate 9.31 % 10.02 % 32.08 % 9.01 % 8.42 % 5.65 % 48.48 % -24.03%
  YoY % -7.09% -68.77% 256.05% 7.01% 49.03% -88.35% -
  Horiz. % 19.20% 20.67% 66.17% 18.58% 17.37% 11.65% 100.00%
Total Cost 674,894 609,775 676,069 710,947 669,207 560,410 552,646 3.39%
  YoY % 10.68% -9.81% -4.91% 6.24% 19.41% 1.40% -
  Horiz. % 122.12% 110.34% 122.33% 128.64% 121.09% 101.40% 100.00%
Net Worth 761,755 717,360 770,308 771,755 708,128 909,158 660,084 2.42%
  YoY % 6.19% -6.87% -0.19% 8.99% -22.11% 37.73% -
  Horiz. % 115.40% 108.68% 116.70% 116.92% 107.28% 137.73% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 19,432 19,493 19,501 25,335 33,815 29,841 29,823 -6.89%
  YoY % -0.31% -0.04% -23.03% -25.08% 13.32% 0.06% -
  Horiz. % 65.16% 65.36% 65.39% 84.95% 113.39% 100.06% 100.00%
Div Payout % 38.01 % 44.82 % 149.25 % 33.58 % 40.54 % 81.92 % 151.21 % -20.55%
  YoY % -15.19% -69.97% 344.46% -17.17% -50.51% -45.82% -
  Horiz. % 25.14% 29.64% 98.70% 22.21% 26.81% 54.18% 100.00%
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 761,755 717,360 770,308 771,755 708,128 909,158 660,084 2.42%
  YoY % 6.19% -6.87% -0.19% 8.99% -22.11% 37.73% -
  Horiz. % 115.40% 108.68% 116.70% 116.92% 107.28% 137.73% 100.00%
NOSH 194,325 194,935 195,014 194,887 198,912 198,940 198,820 -0.38%
  YoY % -0.31% -0.04% 0.07% -2.02% -0.01% 0.06% -
  Horiz. % 97.74% 98.05% 98.09% 98.02% 100.05% 100.06% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 8.56 % 7.45 % 1.68 % 12.19 % 13.67 % 8.99 % 3.45 % 16.34%
  YoY % 14.90% 343.45% -86.22% -10.83% 52.06% 160.58% -
  Horiz. % 248.12% 215.94% 48.70% 353.33% 396.23% 260.58% 100.00%
ROE 6.71 % 6.06 % 1.70 % 9.78 % 11.78 % 4.01 % 2.99 % 14.41%
  YoY % 10.73% 256.47% -82.62% -16.98% 193.77% 34.11% -
  Horiz. % 224.41% 202.68% 56.86% 327.09% 393.98% 134.11% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 379.80 338.00 352.60 415.42 389.72 309.52 287.88 4.72%
  YoY % 12.37% -4.14% -15.12% 6.59% 25.91% 7.52% -
  Horiz. % 131.93% 117.41% 122.48% 144.30% 135.38% 107.52% 100.00%
EPS 26.31 22.31 6.70 38.71 41.93 18.31 9.92 17.64%
  YoY % 17.93% 232.99% -82.69% -7.68% 129.00% 84.58% -
  Horiz. % 265.22% 224.90% 67.54% 390.22% 422.68% 184.58% 100.00%
DPS 10.00 10.00 10.00 13.00 17.00 15.00 15.00 -6.53%
  YoY % 0.00% 0.00% -23.08% -23.53% 13.33% 0.00% -
  Horiz. % 66.67% 66.67% 66.67% 86.67% 113.33% 100.00% 100.00%
NAPS 3.9200 3.6800 3.9500 3.9600 3.5600 4.5700 3.3200 2.81%
  YoY % 6.52% -6.84% -0.25% 11.24% -22.10% 37.65% -
  Horiz. % 118.07% 110.84% 118.98% 119.28% 107.23% 137.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 351.65 313.93 327.62 385.74 369.35 293.39 272.71 4.33%
  YoY % 12.02% -4.18% -15.07% 4.44% 25.89% 7.58% -
  Horiz. % 128.95% 115.11% 120.13% 141.45% 135.44% 107.58% 100.00%
EPS 24.36 20.72 6.23 35.94 39.74 17.36 9.40 17.19%
  YoY % 17.57% 232.58% -82.67% -9.56% 128.92% 84.68% -
  Horiz. % 259.15% 220.43% 66.28% 382.34% 422.77% 184.68% 100.00%
DPS 9.26 9.29 9.29 12.07 16.11 14.22 14.21 -6.89%
  YoY % -0.32% 0.00% -23.03% -25.08% 13.29% 0.07% -
  Horiz. % 65.17% 65.38% 65.38% 84.94% 113.37% 100.07% 100.00%
NAPS 3.6294 3.4179 3.6702 3.6771 3.3739 4.3317 3.1450 2.42%
  YoY % 6.19% -6.87% -0.19% 8.99% -22.11% 37.73% -
  Horiz. % 115.40% 108.68% 116.70% 116.92% 107.28% 137.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 5.6900 5.3500 5.8000 9.3000 10.6000 9.9500 15.0000 -
P/RPS 1.50 1.58 1.64 2.24 2.72 3.21 5.21 -18.73%
  YoY % -5.06% -3.66% -26.79% -17.65% -15.26% -38.39% -
  Horiz. % 28.79% 30.33% 31.48% 42.99% 52.21% 61.61% 100.00%
P/EPS 21.63 23.98 86.57 24.02 25.28 54.34 151.21 -27.67%
  YoY % -9.80% -72.30% 260.41% -4.98% -53.48% -64.06% -
  Horiz. % 14.30% 15.86% 57.25% 15.89% 16.72% 35.94% 100.00%
EY 4.62 4.17 1.16 4.16 3.96 1.84 0.66 38.29%
  YoY % 10.79% 259.48% -72.12% 5.05% 115.22% 178.79% -
  Horiz. % 700.00% 631.82% 175.76% 630.30% 600.00% 278.79% 100.00%
DY 1.76 1.87 1.72 1.40 1.60 1.51 1.00 9.88%
  YoY % -5.88% 8.72% 22.86% -12.50% 5.96% 51.00% -
  Horiz. % 176.00% 187.00% 172.00% 140.00% 160.00% 151.00% 100.00%
P/NAPS 1.45 1.45 1.47 2.35 2.98 2.18 4.52 -17.25%
  YoY % 0.00% -1.36% -37.45% -21.14% 36.70% -51.77% -
  Horiz. % 32.08% 32.08% 32.52% 51.99% 65.93% 48.23% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/01/11 26/01/10 24/02/09 26/02/08 28/02/07 23/02/06 28/02/05 -
Price 5.5100 6.2600 5.5500 8.7000 10.3000 10.3000 14.4000 -
P/RPS 1.45 1.85 1.57 2.09 2.64 3.33 5.00 -18.63%
  YoY % -21.62% 17.83% -24.88% -20.83% -20.72% -33.40% -
  Horiz. % 29.00% 37.00% 31.40% 41.80% 52.80% 66.60% 100.00%
P/EPS 20.94 28.06 82.84 22.47 24.56 56.25 145.16 -27.57%
  YoY % -25.37% -66.13% 268.67% -8.51% -56.34% -61.25% -
  Horiz. % 14.43% 19.33% 57.07% 15.48% 16.92% 38.75% 100.00%
EY 4.77 3.56 1.21 4.45 4.07 1.78 0.69 38.00%
  YoY % 33.99% 194.21% -72.81% 9.34% 128.65% 157.97% -
  Horiz. % 691.30% 515.94% 175.36% 644.93% 589.86% 257.97% 100.00%
DY 1.81 1.60 1.80 1.49 1.65 1.46 1.04 9.67%
  YoY % 13.12% -11.11% 20.81% -9.70% 13.01% 40.38% -
  Horiz. % 174.04% 153.85% 173.08% 143.27% 158.65% 140.38% 100.00%
P/NAPS 1.41 1.70 1.41 2.20 2.89 2.25 4.34 -17.08%
  YoY % -17.06% 20.57% -35.91% -23.88% 28.44% -48.16% -
  Horiz. % 32.49% 39.17% 32.49% 50.69% 66.59% 51.84% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS