Highlights

[MPI] YoY TTM Result on 2008-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 24-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Dec-2008  [#2]
Profit Trend QoQ -     -56.21%    YoY -     -59.76%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,272,038 1,465,361 1,121,905 1,417,129 1,519,732 1,519,204 1,157,802 1.58%
  YoY % -13.19% 30.61% -20.83% -6.75% 0.03% 31.21% -
  Horiz. % 109.87% 126.56% 96.90% 122.40% 131.26% 131.21% 100.00%
PBT -12,316 100,035 -24,150 65,039 182,324 222,457 73,758 -
  YoY % -112.31% 514.22% -137.13% -64.33% -18.04% 201.60% -
  Horiz. % -16.70% 135.63% -32.74% 88.18% 247.19% 301.60% 100.00%
Tax -4,893 39,891 -4,178 -4,859 -22,694 -21,945 23,774 -
  YoY % -112.27% 1,054.79% 14.02% 78.59% -3.41% -192.31% -
  Horiz. % -20.58% 167.79% -17.57% -20.44% -95.46% -92.31% 100.00%
NP -17,209 139,926 -28,328 60,180 159,630 200,512 97,532 -
  YoY % -112.30% 593.95% -147.07% -62.30% -20.39% 105.59% -
  Horiz. % -17.64% 143.47% -29.04% 61.70% 163.67% 205.59% 100.00%
NP to SH -18,194 113,044 -9,480 49,801 123,761 154,113 64,181 -
  YoY % -116.09% 1,292.45% -119.04% -59.76% -19.69% 140.12% -
  Horiz. % -28.35% 176.13% -14.77% 77.59% 192.83% 240.12% 100.00%
Tax Rate - % -39.88 % - % 7.47 % 12.45 % 9.86 % -32.23 % -
  YoY % 0.00% 0.00% 0.00% -40.00% 26.27% 130.59% -
  Horiz. % 0.00% 123.74% 0.00% -23.18% -38.63% -30.59% 100.00%
Total Cost 1,289,247 1,325,435 1,150,233 1,356,949 1,360,102 1,318,692 1,060,270 3.31%
  YoY % -2.73% 15.23% -15.23% -0.23% 3.14% 24.37% -
  Horiz. % 121.60% 125.01% 108.48% 127.98% 128.28% 124.37% 100.00%
Net Worth 730,127 759,699 717,474 769,727 771,690 708,130 909,176 -3.59%
  YoY % -3.89% 5.89% -6.79% -0.25% 8.98% -22.11% -
  Horiz. % 80.31% 83.56% 78.91% 84.66% 84.88% 77.89% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 29,043 48,726 38,980 66,278 71,107 78,557 74,584 -14.54%
  YoY % -40.40% 25.00% -41.19% -6.79% -9.48% 5.33% -
  Horiz. % 38.94% 65.33% 52.26% 88.86% 95.34% 105.33% 100.00%
Div Payout % - % 43.10 % - % 133.09 % 57.46 % 50.97 % 116.21 % -
  YoY % 0.00% 0.00% 0.00% 131.62% 12.73% -56.14% -
  Horiz. % 0.00% 37.09% 0.00% 114.53% 49.44% 43.86% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 730,127 759,699 717,474 769,727 771,690 708,130 909,176 -3.59%
  YoY % -3.89% 5.89% -6.79% -0.25% 8.98% -22.11% -
  Horiz. % 80.31% 83.56% 78.91% 84.66% 84.88% 77.89% 100.00%
NOSH 193,667 193,800 194,965 194,867 194,871 198,913 198,944 -0.45%
  YoY % -0.07% -0.60% 0.05% -0.00% -2.03% -0.02% -
  Horiz. % 97.35% 97.41% 98.00% 97.95% 97.95% 99.98% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -1.35 % 9.55 % -2.52 % 4.25 % 10.50 % 13.20 % 8.42 % -
  YoY % -114.14% 478.97% -159.29% -59.52% -20.45% 56.77% -
  Horiz. % -16.03% 113.42% -29.93% 50.48% 124.70% 156.77% 100.00%
ROE -2.49 % 14.88 % -1.32 % 6.47 % 16.04 % 21.76 % 7.06 % -
  YoY % -116.73% 1,227.27% -120.40% -59.66% -26.29% 208.22% -
  Horiz. % -35.27% 210.76% -18.70% 91.64% 227.20% 308.22% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 656.81 756.12 575.44 727.23 779.86 763.75 581.97 2.04%
  YoY % -13.13% 31.40% -20.87% -6.75% 2.11% 31.24% -
  Horiz. % 112.86% 129.92% 98.88% 124.96% 134.00% 131.24% 100.00%
EPS -9.39 58.33 -4.86 25.56 63.51 77.48 32.26 -
  YoY % -116.10% 1,300.21% -119.01% -59.75% -18.03% 140.17% -
  Horiz. % -29.11% 180.81% -15.07% 79.23% 196.87% 240.17% 100.00%
DPS 15.00 25.00 20.00 34.00 36.49 39.50 37.50 -14.16%
  YoY % -40.00% 25.00% -41.18% -6.82% -7.62% 5.33% -
  Horiz. % 40.00% 66.67% 53.33% 90.67% 97.31% 105.33% 100.00%
NAPS 3.7700 3.9200 3.6800 3.9500 3.9600 3.5600 4.5700 -3.15%
  YoY % -3.83% 6.52% -6.84% -0.25% 11.24% -22.10% -
  Horiz. % 82.49% 85.78% 80.53% 86.43% 86.65% 77.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 606.07 698.18 534.54 675.20 724.08 723.83 551.64 1.58%
  YoY % -13.19% 30.61% -20.83% -6.75% 0.03% 31.21% -
  Horiz. % 109.87% 126.56% 96.90% 122.40% 131.26% 131.21% 100.00%
EPS -8.67 53.86 -4.52 23.73 58.97 73.43 30.58 -
  YoY % -116.10% 1,291.59% -119.05% -59.76% -19.69% 140.12% -
  Horiz. % -28.35% 176.13% -14.78% 77.60% 192.84% 240.12% 100.00%
DPS 13.84 23.22 18.57 31.58 33.88 37.43 35.54 -14.54%
  YoY % -40.40% 25.04% -41.20% -6.79% -9.48% 5.32% -
  Horiz. % 38.94% 65.33% 52.25% 88.86% 95.33% 105.32% 100.00%
NAPS 3.4787 3.6196 3.4184 3.6674 3.6767 3.3739 4.3318 -3.59%
  YoY % -3.89% 5.89% -6.79% -0.25% 8.97% -22.11% -
  Horiz. % 80.31% 83.56% 78.91% 84.66% 84.88% 77.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.7700 5.6900 5.3500 5.8000 9.3000 10.6000 9.9500 -
P/RPS 0.42 0.75 0.93 0.80 1.19 1.39 1.71 -20.86%
  YoY % -44.00% -19.35% 16.25% -32.77% -14.39% -18.71% -
  Horiz. % 24.56% 43.86% 54.39% 46.78% 69.59% 81.29% 100.00%
P/EPS -29.49 9.75 -110.03 22.69 14.64 13.68 30.84 -
  YoY % -402.46% 108.86% -584.93% 54.99% 7.02% -55.64% -
  Horiz. % -95.62% 31.61% -356.78% 73.57% 47.47% 44.36% 100.00%
EY -3.39 10.25 -0.91 4.41 6.83 7.31 3.24 -
  YoY % -133.07% 1,226.37% -120.63% -35.43% -6.57% 125.62% -
  Horiz. % -104.63% 316.36% -28.09% 136.11% 210.80% 225.62% 100.00%
DY 5.42 4.39 3.74 5.86 3.92 3.73 3.77 6.23%
  YoY % 23.46% 17.38% -36.18% 49.49% 5.09% -1.06% -
  Horiz. % 143.77% 116.45% 99.20% 155.44% 103.98% 98.94% 100.00%
P/NAPS 0.73 1.45 1.45 1.47 2.35 2.98 2.18 -16.66%
  YoY % -49.66% 0.00% -1.36% -37.45% -21.14% 36.70% -
  Horiz. % 33.49% 66.51% 66.51% 67.43% 107.80% 136.70% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/01/12 25/01/11 26/01/10 24/02/09 26/02/08 28/02/07 23/02/06 -
Price 3.6800 5.5100 6.2600 5.5500 8.7000 10.3000 10.3000 -
P/RPS 0.56 0.73 1.09 0.76 1.12 1.35 1.77 -17.45%
  YoY % -23.29% -33.03% 43.42% -32.14% -17.04% -23.73% -
  Horiz. % 31.64% 41.24% 61.58% 42.94% 63.28% 76.27% 100.00%
P/EPS -39.17 9.45 -128.74 21.72 13.70 13.29 31.93 -
  YoY % -514.50% 107.34% -692.73% 58.54% 3.09% -58.38% -
  Horiz. % -122.67% 29.60% -403.19% 68.02% 42.91% 41.62% 100.00%
EY -2.55 10.59 -0.78 4.60 7.30 7.52 3.13 -
  YoY % -124.08% 1,457.69% -116.96% -36.99% -2.93% 140.26% -
  Horiz. % -81.47% 338.34% -24.92% 146.96% 233.23% 240.26% 100.00%
DY 4.08 4.54 3.19 6.13 4.19 3.83 3.64 1.92%
  YoY % -10.13% 42.32% -47.96% 46.30% 9.40% 5.22% -
  Horiz. % 112.09% 124.73% 87.64% 168.41% 115.11% 105.22% 100.00%
P/NAPS 0.98 1.41 1.70 1.41 2.20 2.89 2.25 -12.93%
  YoY % -30.50% -17.06% 20.57% -35.91% -23.88% 28.44% -
  Horiz. % 43.56% 62.67% 75.56% 62.67% 97.78% 128.44% 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.
 


 

325  260  551  1129 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.78+0.035 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 VELESTO 0.355-0.01 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers