Highlights

[MPI] YoY 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 -     87.55%    YoY -     31.79%
Quarter Report


View:


Show?  YoY % Horiz. %

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 367,598 346,570 293,508 423,868 376,110 318,591 257,250 6.13%
  YoY % 6.07% 18.08% -30.75% 12.70% 18.05% 23.84% -
  Horiz. % 142.90% 134.72% 114.09% 164.77% 146.20% 123.84% 100.00%
PBT 34,844 33,063 -20,031 67,460 51,557 35,945 8,593 26.27%
  YoY % 5.39% 265.06% -129.69% 30.85% 43.43% 318.31% -
  Horiz. % 405.49% 384.77% -233.11% 785.06% 599.99% 418.31% 100.00%
Tax -2,848 -3,017 -2,117 -4,257 -6,577 -4,484 -6,762 -13.42%
  YoY % 5.60% -42.51% 50.27% 35.27% -46.68% 33.69% -
  Horiz. % 42.12% 44.62% 31.31% 62.95% 97.26% 66.31% 100.00%
NP 31,996 30,046 -22,148 63,203 44,980 31,461 1,831 61.05%
  YoY % 6.49% 235.66% -135.04% 40.51% 42.97% 1,618.24% -
  Horiz. % 1,747.46% 1,640.96% -1,209.61% 3,451.83% 2,456.58% 1,718.24% 100.00%
NP to SH 25,291 25,716 -14,732 49,205 37,336 22,242 1,831 54.87%
  YoY % -1.65% 274.56% -129.94% 31.79% 67.86% 1,114.75% -
  Horiz. % 1,381.27% 1,404.48% -804.59% 2,687.33% 2,039.10% 1,214.75% 100.00%
Tax Rate 8.17 % 9.13 % - % 6.31 % 12.76 % 12.47 % 78.69 % -31.43%
  YoY % -10.51% 0.00% 0.00% -50.55% 2.33% -84.15% -
  Horiz. % 10.38% 11.60% 0.00% 8.02% 16.22% 15.85% 100.00%
Total Cost 335,602 316,524 315,656 360,665 331,130 287,130 255,419 4.65%
  YoY % 6.03% 0.27% -12.48% 8.92% 15.32% 12.42% -
  Horiz. % 131.39% 123.92% 123.58% 141.21% 129.64% 112.42% 100.00%
Net Worth 759,699 717,474 769,727 771,690 708,130 909,176 660,752 2.35%
  YoY % 5.89% -6.79% -0.25% 8.98% -22.11% 37.60% -
  Horiz. % 114.97% 108.58% 116.49% 116.79% 107.17% 137.60% 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 - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 759,699 717,474 769,727 771,690 708,130 909,176 660,752 2.35%
  YoY % 5.89% -6.79% -0.25% 8.98% -22.11% 37.60% -
  Horiz. % 114.97% 108.58% 116.49% 116.79% 107.17% 137.60% 100.00%
NOSH 193,800 194,965 194,867 194,871 198,913 198,944 199,021 -0.44%
  YoY % -0.60% 0.05% -0.00% -2.03% -0.02% -0.04% -
  Horiz. % 97.38% 97.96% 97.91% 97.91% 99.95% 99.96% 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 8.70 % 8.67 % -7.55 % 14.91 % 11.96 % 9.88 % 0.71 % 51.81%
  YoY % 0.35% 214.83% -150.64% 24.67% 21.05% 1,291.55% -
  Horiz. % 1,225.35% 1,221.13% -1,063.38% 2,100.00% 1,684.51% 1,391.55% 100.00%
ROE 3.33 % 3.58 % -1.91 % 6.38 % 5.27 % 2.45 % 0.28 % 51.05%
  YoY % -6.98% 287.43% -129.94% 21.06% 115.10% 775.00% -
  Horiz. % 1,189.29% 1,278.57% -682.14% 2,278.57% 1,882.14% 875.00% 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 189.68 177.76 150.62 217.51 189.08 160.14 129.26 6.60%
  YoY % 6.71% 18.02% -30.75% 15.04% 18.07% 23.89% -
  Horiz. % 146.74% 137.52% 116.52% 168.27% 146.28% 123.89% 100.00%
EPS 13.05 13.19 -7.56 25.25 18.77 11.18 0.92 55.55%
  YoY % -1.06% 274.47% -129.94% 34.52% 67.89% 1,115.22% -
  Horiz. % 1,418.48% 1,433.70% -821.74% 2,744.57% 2,040.22% 1,215.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 175.14 165.12 139.84 201.95 179.20 151.79 122.57 6.13%
  YoY % 6.07% 18.08% -30.76% 12.70% 18.06% 23.84% -
  Horiz. % 142.89% 134.71% 114.09% 164.76% 146.20% 123.84% 100.00%
EPS 12.05 12.25 -7.02 23.44 17.79 10.60 0.87 54.94%
  YoY % -1.63% 274.50% -129.95% 31.76% 67.83% 1,118.39% -
  Horiz. % 1,385.06% 1,408.05% -806.90% 2,694.25% 2,044.83% 1,218.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.6196 3.4184 3.6674 3.6767 3.3739 4.3318 3.1482 2.35%
  YoY % 5.89% -6.79% -0.25% 8.97% -22.11% 37.60% -
  Horiz. % 114.97% 108.58% 116.49% 116.79% 107.17% 137.60% 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 3.00 3.01 3.85 4.28 5.61 6.21 11.60 -20.17%
  YoY % -0.33% -21.82% -10.05% -23.71% -9.66% -46.47% -
  Horiz. % 25.86% 25.95% 33.19% 36.90% 48.36% 53.53% 100.00%
P/EPS 43.60 40.56 -76.72 36.83 56.47 89.00 1,630.43 -45.30%
  YoY % 7.50% 152.87% -308.31% -34.78% -36.55% -94.54% -
  Horiz. % 2.67% 2.49% -4.71% 2.26% 3.46% 5.46% 100.00%
EY 2.29 2.47 -1.30 2.72 1.77 1.12 0.06 83.44%
  YoY % -7.29% 290.00% -147.79% 53.67% 58.04% 1,766.67% -
  Horiz. % 3,816.67% 4,116.67% -2,166.67% 4,533.33% 2,950.00% 1,866.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 2.90 3.52 3.68 4.00 5.45 6.43 11.14 -20.08%
  YoY % -17.61% -4.35% -8.00% -26.61% -15.24% -42.28% -
  Horiz. % 26.03% 31.60% 33.03% 35.91% 48.92% 57.72% 100.00%
P/EPS 42.22 47.46 -73.41 34.46 54.87 92.13 1,565.22 -45.22%
  YoY % -11.04% 164.65% -313.03% -37.20% -40.44% -94.11% -
  Horiz. % 2.70% 3.03% -4.69% 2.20% 3.51% 5.89% 100.00%
EY 2.37 2.11 -1.36 2.90 1.82 1.09 0.06 84.49%
  YoY % 12.32% 255.15% -146.90% 59.34% 66.97% 1,716.67% -
  Horiz. % 3,950.00% 3,516.67% -2,266.67% 4,833.33% 3,033.33% 1,816.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers