[MPI] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

19-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- 26.63%

YoY- -135.57%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Annualized Quarter Result
Revenue	1,350,100	1,317,778	1,249,276	1,150,630	1,185,260	1,375,228	1,576,424	-9.82%
YoY %	2.45%	5.48%	8.57%	-2.92%	-13.81%	-12.76%	-	-
Horiz. %	85.64%	83.59%	79.25%	72.99%	75.19%	87.24%	100.00%	-
PBT	123,304	109,166	86,080	-61,734	-73,344	33,998	148,120	-11.51%
YoY %	12.95%	26.82%	239.44%	15.83%	-315.73%	-77.05%	-	-
Horiz. %	83.25%	73.70%	58.12%	-41.68%	-49.52%	22.95%	100.00%	-
Tax	-12,305	-10,938	-9,808	-4,163	-8,217	-10,908	-13,348	-5.28%
YoY %	-12.50%	-11.52%	-135.60%	49.34%	24.67%	18.28%	-	-
Horiz. %	92.19%	81.94%	73.48%	31.19%	61.56%	81.72%	100.00%	-
NP	110,998	98,228	76,272	-65,897	-81,561	23,090	134,772	-12.14%
YoY %	13.00%	28.79%	215.74%	19.21%	-453.23%	-82.87%	-	-
Horiz. %	82.36%	72.88%	56.59%	-48.90%	-60.52%	17.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,169	86,980	71,096	-39,904	-54,384	26,132	111,192	-10.49%
YoY %	8.27%	22.34%	278.17%	26.63%	-308.11%	-76.50%	-	-
Horiz. %	84.69%	78.23%	63.94%	-35.89%	-48.91%	23.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.98%	10.02%	11.39%	-	-	32.08%	9.01%	-
YoY %	-0.40%	-12.03%	0.00%	-	-	256.05%	-	-
Horiz. %	110.77%	111.21%	126.42%	-	-	356.05%	100.00%	-
Total Cost	1,239,101	1,219,550	1,173,004	1,216,527	1,266,821	1,352,138	1,441,652	-9.60%
YoY %	1.60%	3.97%	-3.58%	-3.97%	-6.31%	-6.21%	-	-
Horiz. %	85.95%	84.59%	81.37%	84.38%	87.87%	93.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	732,774	717,360	713,298	699,830	722,997	770,308	803,139	-5.93%
YoY %	2.15%	0.57%	1.92%	-3.20%	-6.14%	-4.09%	-	-
Horiz. %	91.24%	89.32%	88.81%	87.14%	90.02%	95.91%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	64,962	38,987	77,956	38,987	51,967	39,002	77,974	-11.46%
YoY %	66.62%	-49.99%	99.95%	-24.98%	33.24%	-49.98%	-	-
Horiz. %	83.31%	50.00%	99.98%	50.00%	66.65%	50.02%	100.00%	-
Div Payout %	68.98%	44.82%	109.65%	0.00%	0.00%	149.25%	70.13%	-
YoY %	53.90%	-59.12%	0.00%	0.00%	0.00%	112.82%	-	-
Horiz. %	98.36%	63.91%	156.35%	0.00%	0.00%	212.82%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	732,774	717,360	713,298	699,830	722,997	770,308	803,139	-5.93%
YoY %	2.15%	0.57%	1.92%	-3.20%	-6.14%	-4.09%	-	-
Horiz. %	91.24%	89.32%	88.81%	87.14%	90.02%	95.91%	100.00%	-
NOSH	194,886	194,935	194,890	194,938	194,878	195,014	194,936	-0.01%
YoY %	-0.03%	0.02%	-0.02%	0.03%	-0.07%	0.04%	-	-
Horiz. %	99.97%	100.00%	99.98%	100.00%	99.97%	100.04%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	8.22%	7.45%	6.11%	-5.73%	-6.88%	1.68%	8.55%	-
YoY %	10.34%	21.93%	206.63%	16.72%	-509.52%	-80.35%	-	-
Horiz. %	96.14%	87.13%	71.46%	-67.02%	-80.47%	19.65%	100.00%	-
ROE	12.85%	12.12%	9.97%	-5.70%	-7.52%	3.39%	13.84%	-
YoY %	6.02%	21.56%	274.91%	24.20%	-321.83%	-75.51%	-	-
Horiz. %	92.85%	87.57%	72.04%	-41.18%	-54.34%	24.49%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	692.76	676.01	641.01	590.25	608.21	705.19	808.68	-9.80%
YoY %	2.48%	5.46%	8.60%	-2.95%	-13.75%	-12.80%	-	-
Horiz. %	85.67%	83.59%	79.27%	72.99%	75.21%	87.20%	100.00%	-
EPS	48.32	44.62	36.48	-20.47	-27.91	13.40	57.04	-10.47%
YoY %	8.29%	22.31%	278.21%	26.66%	-308.28%	-76.51%	-	-
Horiz. %	84.71%	78.23%	63.96%	-35.89%	-48.93%	23.49%	100.00%	-
DPS	33.33	20.00	40.00	20.00	26.67	20.00	40.00	-11.46%
YoY %	66.65%	-50.00%	100.00%	-25.01%	33.35%	-50.00%	-	-
Horiz. %	83.32%	50.00%	100.00%	50.00%	66.68%	50.00%	100.00%	-
NAPS	3.76	3.68	3.66	3.59	3.71	3.95	4.12	-5.91%
YoY %	2.17%	0.55%	1.95%	-3.23%	-6.08%	-4.13%	-	-
Horiz. %	91.26%	89.32%	88.83%	87.14%	90.05%	95.87%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 196,444
RPS	643.26	627.86	595.22	548.22	564.72	655.23	751.09	-9.82%
YoY %	2.45%	5.48%	8.57%	-2.92%	-13.81%	-12.76%	-	-
Horiz. %	85.64%	83.59%	79.25%	72.99%	75.19%	87.24%	100.00%	-
EPS	44.87	41.44	33.87	-19.01	-25.91	12.45	52.98	-10.49%
YoY %	8.28%	22.35%	278.17%	26.63%	-308.11%	-76.50%	-	-
Horiz. %	84.69%	78.22%	63.93%	-35.88%	-48.91%	23.50%	100.00%	-
DPS	30.95	18.58	37.14	18.58	24.76	18.58	37.15	-11.47%
YoY %	66.58%	-49.97%	99.89%	-24.96%	33.26%	-49.99%	-	-
Horiz. %	83.31%	50.01%	99.97%	50.01%	66.65%	50.01%	100.00%	-
NAPS	3.4913	3.4179	3.3985	3.3344	3.4448	3.6702	3.8266	-5.93%
YoY %	2.15%	0.57%	1.92%	-3.20%	-6.14%	-4.09%	-	-
Horiz. %	91.24%	89.32%	88.81%	87.14%	90.02%	95.91%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	6.56	5.35	5.68	5.00	4.46	5.80	6.90	-
P/RPS	0.95	0.79	0.89	0.85	0.73	0.82	0.85	7.70%
YoY %	20.25%	-11.24%	4.71%	16.44%	-10.98%	-3.53%	-	-
Horiz. %	111.76%	92.94%	104.71%	100.00%	85.88%	96.47%	100.00%	-
P/EPS	13.58	11.99	15.57	-24.43	-15.98	43.28	12.10	8.00%
YoY %	13.26%	-22.99%	163.73%	-52.88%	-136.92%	257.69%	-	-
Horiz. %	112.23%	99.09%	128.68%	-201.90%	-132.07%	357.69%	100.00%	-
EY	7.37	8.34	6.42	-4.09	-6.26	2.31	8.27	-7.40%
YoY %	-11.63%	29.91%	256.97%	34.66%	-371.00%	-72.07%	-	-
Horiz. %	89.12%	100.85%	77.63%	-49.46%	-75.70%	27.93%	100.00%	-
DY	5.08	3.74	7.04	4.00	5.98	3.45	5.80	-8.46%
YoY %	35.83%	-46.88%	76.00%	-33.11%	73.33%	-40.52%	-	-
Horiz. %	87.59%	64.48%	121.38%	68.97%	103.10%	59.48%	100.00%	-
P/NAPS	1.74	1.45	1.55	1.39	1.20	1.47	1.67	2.77%
YoY %	20.00%	-6.45%	11.51%	15.83%	-18.37%	-11.98%	-	-
Horiz. %	104.19%	86.83%	92.81%	83.23%	71.86%	88.02%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	25/05/10	26/01/10	17/11/09	19/08/09	18/05/09	24/02/09	18/11/08	-
Price	6.00	6.26	5.60	5.75	5.00	5.55	6.25	-
P/RPS	0.87	0.93	0.87	0.97	0.82	0.79	0.77	8.48%
YoY %	-6.45%	6.90%	-10.31%	18.29%	3.80%	2.60%	-	-
Horiz. %	112.99%	120.78%	112.99%	125.97%	106.49%	102.60%	100.00%	-
P/EPS	12.42	14.03	15.35	-28.09	-17.92	41.42	10.96	8.70%
YoY %	-11.48%	-8.60%	154.65%	-56.75%	-143.26%	277.92%	-	-
Horiz. %	113.32%	128.01%	140.05%	-256.30%	-163.50%	377.92%	100.00%	-
EY	8.05	7.13	6.51	-3.56	-5.58	2.41	9.13	-8.05%
YoY %	12.90%	9.52%	282.87%	36.20%	-331.54%	-73.60%	-	-
Horiz. %	88.17%	78.09%	71.30%	-38.99%	-61.12%	26.40%	100.00%	-
DY	5.56	3.19	7.14	3.48	5.33	3.60	6.40	-8.96%
YoY %	74.29%	-55.32%	105.17%	-34.71%	48.06%	-43.75%	-	-
Horiz. %	86.87%	49.84%	111.56%	54.37%	83.28%	56.25%	100.00%	-
P/NAPS	1.60	1.70	1.53	1.60	1.35	1.41	1.52	3.48%
YoY %	-5.88%	11.11%	-4.38%	18.52%	-4.26%	-7.24%	-	-
Horiz. %	105.26%	111.84%	100.66%	105.26%	88.82%	92.76%	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 ⃤ & 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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:50:00

ADX

5 Mins

BUY

2024-05-17 16:35:00

EMA 5

5 Mins

SELL

2024-05-17 16:35:00

ADX

5 Mins

SELL

2024-05-17 16:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-17 16:30:00

TURTLE SYSTEM 55

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

447

DNEX

DAGANG NEXCHANGE BERHAD

404

HLIND

HONG LEONG INDUSTRIES BHD

366

MBSB

MALAYSIA BUILDING SOCIETY BHD

359

PTRANS

PERAK TRANSIT BERHAD

355

YTLPOWR

YTL POWER INTERNATIONAL BHD

300

TOPGLOV

TOP GLOVE CORPORATION BHD

268

PBBANK

PUBLIC BANK BHD

244

MAYBANK

MALAYAN BANKING BHD

244

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More