[MPI] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

25-Jan-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Dec-2010 [#2]

Profit Trend

QoQ- -1.05%

YoY- 17.56%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Annualized Quarter Result
Revenue	1,262,452	1,415,247	1,430,485	1,476,096	1,481,800	1,386,202	1,350,100	-4.37%
YoY %	-10.80%	-1.07%	-3.09%	-0.38%	6.90%	2.67%	-	-
Horiz. %	93.51%	104.83%	105.95%	109.33%	109.75%	102.67%	100.00%	-
PBT	-39,740	83,658	104,180	139,268	139,160	84,984	123,304	-
YoY %	-147.50%	-19.70%	-25.19%	0.08%	63.75%	-31.08%	-	-
Horiz. %	-32.23%	67.85%	84.49%	112.95%	112.86%	68.92%	100.00%	-
Tax	-6,372	-8,660	-10,270	-12,960	-14,528	40,902	-12,305	-35.48%
YoY %	26.42%	15.68%	20.76%	10.79%	-135.52%	432.40%	-	-
Horiz. %	51.78%	70.38%	83.46%	105.32%	118.07%	-332.40%	100.00%	-
NP	-46,112	74,998	93,909	126,308	124,632	125,886	110,998	-
YoY %	-161.48%	-20.14%	-25.65%	1.34%	-1.00%	13.41%	-	-
Horiz. %	-41.54%	67.57%	84.60%	113.79%	112.28%	113.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-38,500	58,768	74,906	102,254	103,344	105,407	94,169	-
YoY %	-165.51%	-21.54%	-26.75%	-1.05%	-1.96%	11.93%	-	-
Horiz. %	-40.88%	62.41%	79.54%	108.59%	109.74%	111.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	10.35%	9.86%	9.31%	10.44%	-48.13%	9.98%	-
YoY %	-	4.97%	5.91%	-10.82%	121.69%	-582.26%	-	-
Horiz. %	-	103.71%	98.80%	93.29%	104.61%	-482.26%	100.00%	-
Total Cost	1,308,564	1,340,249	1,336,576	1,349,788	1,357,168	1,260,316	1,239,101	3.69%
YoY %	-2.36%	0.27%	-0.98%	-0.54%	7.68%	1.71%	-	-
Horiz. %	105.61%	108.16%	107.87%	108.93%	109.53%	101.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	753,345	748,908	764,855	761,755	755,985	740,655	732,774	1.86%
YoY %	0.59%	-2.08%	0.41%	0.76%	2.07%	1.08%	-	-
Horiz. %	102.81%	102.20%	104.38%	103.95%	103.17%	101.08%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	38,732	38,803	51,766	38,865	77,936	48,727	64,962	-29.13%
YoY %	-0.18%	-25.04%	33.19%	-50.13%	59.94%	-24.99%	-	-
Horiz. %	59.62%	59.73%	79.69%	59.83%	119.97%	75.01%	100.00%	-
Div Payout %	0.00%	66.03%	69.11%	38.01%	75.41%	46.23%	68.98%	-
YoY %	0.00%	-4.46%	81.82%	-49.60%	63.12%	-32.98%	-	-
Horiz. %	0.00%	95.72%	100.19%	55.10%	109.32%	67.02%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	753,345	748,908	764,855	761,755	755,985	740,655	732,774	1.86%
YoY %	0.59%	-2.08%	0.41%	0.76%	2.07%	1.08%	-	-
Horiz. %	102.81%	102.20%	104.38%	103.95%	103.17%	101.08%	100.00%	-
NOSH	193,661	194,017	194,125	194,325	194,841	194,909	194,886	-0.41%
YoY %	-0.18%	-0.06%	-0.10%	-0.26%	-0.03%	0.01%	-	-
Horiz. %	99.37%	99.55%	99.61%	99.71%	99.98%	100.01%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	-3.65%	5.30%	6.56%	8.56%	8.41%	9.08%	8.22%	-
YoY %	-168.87%	-19.21%	-23.36%	1.78%	-7.38%	10.46%	-	-
Horiz. %	-44.40%	64.48%	79.81%	104.14%	102.31%	110.46%	100.00%	-
ROE	-5.11%	7.85%	9.79%	13.42%	13.67%	14.23%	12.85%	-
YoY %	-165.10%	-19.82%	-27.05%	-1.83%	-3.94%	10.74%	-	-
Horiz. %	-39.77%	61.09%	76.19%	104.44%	106.38%	110.74%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	651.88	729.44	736.89	759.60	760.52	711.20	692.76	-3.97%
YoY %	-10.63%	-1.01%	-2.99%	-0.12%	6.93%	2.66%	-	-
Horiz. %	94.10%	105.29%	106.37%	109.65%	109.78%	102.66%	100.00%	-
EPS	-19.88	30.29	38.59	52.62	53.04	54.08	48.32	-
YoY %	-165.63%	-21.51%	-26.66%	-0.79%	-1.92%	11.92%	-	-
Horiz. %	-41.14%	62.69%	79.86%	108.90%	109.77%	111.92%	100.00%	-
DPS	20.00	20.00	26.67	20.00	40.00	25.00	33.33	-28.83%
YoY %	0.00%	-25.01%	33.35%	-50.00%	60.00%	-24.99%	-	-
Horiz. %	60.01%	60.01%	80.02%	60.01%	120.01%	75.01%	100.00%	-
NAPS	3.89	3.86	3.94	3.92	3.88	3.80	3.76	2.28%
YoY %	0.78%	-2.03%	0.51%	1.03%	2.11%	1.06%	-	-
Horiz. %	103.46%	102.66%	104.79%	104.26%	103.19%	101.06%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 193,800
RPS	601.50	674.30	681.56	703.29	706.01	660.46	643.26	-4.37%
YoY %	-10.80%	-1.07%	-3.09%	-0.39%	6.90%	2.67%	-	-
Horiz. %	93.51%	104.83%	105.95%	109.33%	109.75%	102.67%	100.00%	-
EPS	-18.34	28.00	35.69	48.72	49.24	50.22	44.87	-
YoY %	-165.50%	-21.55%	-26.74%	-1.06%	-1.95%	11.92%	-	-
Horiz. %	-40.87%	62.40%	79.54%	108.58%	109.74%	111.92%	100.00%	-
DPS	18.45	18.49	24.66	18.52	37.13	23.22	30.95	-29.14%
YoY %	-0.22%	-25.02%	33.15%	-50.12%	59.91%	-24.98%	-	-
Horiz. %	59.61%	59.74%	79.68%	59.84%	119.97%	75.02%	100.00%	-
NAPS	3.5893	3.5682	3.6442	3.6294	3.6019	3.5289	3.4913	1.86%
YoY %	0.59%	-2.09%	0.41%	0.76%	2.07%	1.08%	-	-
Horiz. %	102.81%	102.20%	104.38%	103.96%	103.17%	101.08%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	3.01	4.50	5.41	5.69	5.85	6.18	6.56	-
P/RPS	0.46	0.62	0.73	0.75	0.77	0.87	0.95	-38.31%
YoY %	-25.81%	-15.07%	-2.67%	-2.60%	-11.49%	-8.42%	-	-
Horiz. %	48.42%	65.26%	76.84%	78.95%	81.05%	91.58%	100.00%	-
P/EPS	-15.14	14.86	14.02	10.81	11.03	11.43	13.58	-
YoY %	-201.88%	5.99%	29.69%	-1.99%	-3.50%	-15.83%	-	-
Horiz. %	-111.49%	109.43%	103.24%	79.60%	81.22%	84.17%	100.00%	-
EY	-6.60	6.73	7.13	9.25	9.07	8.75	7.37	-
YoY %	-198.07%	-5.61%	-22.92%	1.98%	3.66%	18.72%	-	-
Horiz. %	-89.55%	91.32%	96.74%	125.51%	123.07%	118.72%	100.00%	-
DY	6.64	4.44	4.93	3.51	6.84	4.05	5.08	19.52%
YoY %	49.55%	-9.94%	40.46%	-48.68%	68.89%	-20.28%	-	-
Horiz. %	130.71%	87.40%	97.05%	69.09%	134.65%	79.72%	100.00%	-
P/NAPS	0.77	1.17	1.37	1.45	1.51	1.63	1.74	-41.89%
YoY %	-34.19%	-14.60%	-5.52%	-3.97%	-7.36%	-6.32%	-	-
Horiz. %	44.25%	67.24%	78.74%	83.33%	86.78%	93.68%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	08/11/11	16/08/11	26/04/11	25/01/11	16/11/10	23/08/10	25/05/10	-
Price	3.21	3.77	5.40	5.51	5.75	5.98	6.00	-
P/RPS	0.49	0.52	0.73	0.73	0.76	0.84	0.87	-31.77%
YoY %	-5.77%	-28.77%	0.00%	-3.95%	-9.52%	-3.45%	-	-
Horiz. %	56.32%	59.77%	83.91%	83.91%	87.36%	96.55%	100.00%	-
P/EPS	-16.15	12.45	13.99	10.47	10.84	11.06	12.42	-
YoY %	-229.72%	-11.01%	33.62%	-3.41%	-1.99%	-10.95%	-	-
Horiz. %	-130.03%	100.24%	112.64%	84.30%	87.28%	89.05%	100.00%	-
EY	-6.19	8.03	7.15	9.55	9.22	9.04	8.05	-
YoY %	-177.09%	12.31%	-25.13%	3.58%	1.99%	12.30%	-	-
Horiz. %	-76.89%	99.75%	88.82%	118.63%	114.53%	112.30%	100.00%	-
DY	6.23	5.31	4.94	3.63	6.96	4.18	5.56	7.87%
YoY %	17.33%	7.49%	36.09%	-47.84%	66.51%	-24.82%	-	-
Horiz. %	112.05%	95.50%	88.85%	65.29%	125.18%	75.18%	100.00%	-
P/NAPS	0.83	0.98	1.37	1.41	1.48	1.57	1.60	-35.41%
YoY %	-15.31%	-28.47%	-2.84%	-4.73%	-5.73%	-1.88%	-	-
Horiz. %	51.87%	61.25%	85.62%	88.12%	92.50%	98.12%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos