[MPI] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

16-May-2003

Admission Sponsor

Sponsor

Financial Year

30-Jun-2003

Quarter

31-Mar-2003 [#3]

Profit Trend

QoQ- -27.99%

YoY- 120.36%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Annualized Quarter Result
Revenue	1,080,132	987,536	882,522	857,992	860,542	879,464	768,842	25.35%
YoY %	9.38%	11.90%	2.86%	-0.30%	-2.15%	14.39%	-	-
Horiz. %	140.49%	128.44%	114.79%	111.60%	111.93%	114.39%	100.00%	-
PBT	133,402	88,476	47,553	39,576	47,120	64,200	-17,791	-
YoY %	50.78%	86.06%	20.16%	-16.01%	-26.60%	460.86%	-	-
Horiz. %	-749.83%	-497.31%	-267.29%	-222.45%	-264.85%	-360.86%	100.00%	-
Tax	-49,724	-36,736	-886	-28,593	-31,868	-36,212	17,791	-
YoY %	-35.35%	-4,046.28%	96.90%	10.28%	12.00%	-303.54%	-	-
Horiz. %	-279.49%	-206.49%	-4.98%	-160.72%	-179.12%	-203.54%	100.00%	-
NP	83,678	51,740	46,667	10,982	15,252	27,988	0	-
YoY %	61.73%	10.87%	324.94%	-28.00%	-45.51%	0.00%	-	-
Horiz. %	298.98%	184.86%	166.74%	39.24%	54.49%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,678	51,740	46,667	10,982	15,252	27,988	-33,263	-
YoY %	61.73%	10.87%	324.94%	-28.00%	-45.51%	184.14%	-	-
Horiz. %	-251.56%	-155.55%	-140.30%	-33.02%	-45.85%	-84.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.27%	41.52%	1.86%	72.25%	67.63%	56.40%	-	-
YoY %	-10.24%	2,132.26%	-97.43%	6.83%	19.91%	0.00%	-	-
Horiz. %	66.08%	73.62%	3.30%	128.10%	119.91%	100.00%	-	-
Total Cost	996,454	935,796	835,855	847,009	845,290	851,476	768,842	18.81%
YoY %	6.48%	11.96%	-1.32%	0.20%	-0.73%	10.75%	-	-
Horiz. %	129.60%	121.71%	108.72%	110.17%	109.94%	110.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	666,479	666,649	652,462	654,582	682,955	681,809	688,337	-2.12%
YoY %	-0.03%	2.17%	-0.32%	-4.15%	0.17%	-0.95%	-	-
Horiz. %	96.82%	96.85%	94.79%	95.10%	99.22%	99.05%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Dividend
Div	59,684	119,400	69,264	92,371	59,733	-	81,168	-18.48%
YoY %	-50.01%	72.38%	-25.02%	54.64%	0.00%	-	-	-
Horiz. %	73.53%	147.10%	85.33%	113.80%	73.59%	-	100.00%	-
Div Payout %	71.33%	230.77%	148.42%	841.06%	391.64%	-	0.00%	-
YoY %	-69.09%	55.48%	-82.35%	114.75%	0.00%	-	-	-
Horiz. %	18.21%	58.92%	37.90%	214.75%	100.00%	-	-	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Equity
Net Worth	666,479	666,649	652,462	654,582	682,955	681,809	688,337	-2.12%
YoY %	-0.03%	2.17%	-0.32%	-4.15%	0.17%	-0.95%	-	-
Horiz. %	96.82%	96.85%	94.79%	95.10%	99.22%	99.05%	100.00%	-
NOSH	198,949	199,000	198,921	198,961	199,112	198,778	198,941	0.00%
YoY %	-0.03%	0.04%	-0.02%	-0.08%	0.17%	-0.08%	-	-
Horiz. %	100.00%	100.03%	99.99%	100.01%	100.09%	99.92%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Ratio Analysis
NP Margin	7.75%	5.24%	5.29%	1.28%	1.77%	3.18%	0.00%	-
YoY %	47.90%	-0.95%	313.28%	-27.68%	-44.34%	0.00%	-	-
Horiz. %	243.71%	164.78%	166.35%	40.25%	55.66%	100.00%	-	-
ROE	12.56%	7.76%	7.15%	1.68%	2.23%	4.10%	-4.83%	-
YoY %	61.86%	8.53%	325.60%	-24.66%	-45.61%	184.89%	-	-
Horiz. %	-260.04%	-160.66%	-148.03%	-34.78%	-46.17%	-84.89%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Per Share
RPS	542.92	496.25	443.65	431.24	432.19	442.43	386.47	25.35%
YoY %	9.40%	11.86%	2.88%	-0.22%	-2.31%	14.48%	-	-
Horiz. %	140.48%	128.41%	114.80%	111.58%	111.83%	114.48%	100.00%	-
EPS	42.06	26.00	23.46	5.52	7.66	14.08	-16.72	-
YoY %	61.77%	10.83%	325.00%	-27.94%	-45.60%	184.21%	-	-
Horiz. %	-251.56%	-155.50%	-140.31%	-33.01%	-45.81%	-84.21%	100.00%	-
DPS	30.00	60.00	34.82	46.43	30.00	0.00	40.80	-18.48%
YoY %	-50.00%	72.31%	-25.01%	54.77%	0.00%	0.00%	-	-
Horiz. %	73.53%	147.06%	85.34%	113.80%	73.53%	0.00%	100.00%	-
NAPS	3.35	3.35	3.28	3.29	3.43	3.43	3.46	-2.12%
YoY %	0.00%	2.13%	-0.30%	-4.08%	0.00%	-0.87%	-	-
Horiz. %	96.82%	96.82%	94.80%	95.09%	99.13%	99.13%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 197,096
RPS	514.63	470.52	420.48	408.79	410.01	419.02	366.32	25.35%
YoY %	9.37%	11.90%	2.86%	-0.30%	-2.15%	14.39%	-	-
Horiz. %	140.49%	128.45%	114.78%	111.59%	111.93%	114.39%	100.00%	-
EPS	39.87	24.65	22.23	5.23	7.27	13.33	-15.85	-
YoY %	61.74%	10.89%	325.05%	-28.06%	-45.46%	184.10%	-	-
Horiz. %	-251.55%	-155.52%	-140.25%	-33.00%	-45.87%	-84.10%	100.00%	-
DPS	28.44	56.89	33.00	44.01	28.46	0.00	38.67	-18.47%
YoY %	-50.01%	72.39%	-25.02%	54.64%	0.00%	0.00%	-	-
Horiz. %	73.55%	147.12%	85.34%	113.81%	73.60%	0.00%	100.00%	-
NAPS	3.1755	3.1763	3.1087	3.1188	3.254	3.2485	3.2796	-2.12%
YoY %	-0.03%	2.17%	-0.32%	-4.15%	0.17%	-0.95%	-	-
Horiz. %	96.83%	96.85%	94.79%	95.10%	99.22%	99.05%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	-
Price	17.00	15.40	14.40	10.40	13.90	11.40	15.10	-
P/RPS	3.13	3.10	3.25	2.41	3.22	2.58	3.91	-13.75%
YoY %	0.97%	-4.62%	34.85%	-25.16%	24.81%	-34.02%	-	-
Horiz. %	80.05%	79.28%	83.12%	61.64%	82.35%	65.98%	100.00%	-
P/EPS	40.42	59.23	61.38	188.41	181.46	80.97	-90.31	-
YoY %	-31.76%	-3.50%	-67.42%	3.83%	124.11%	189.66%	-	-
Horiz. %	-44.76%	-65.59%	-67.97%	-208.63%	-200.93%	-89.66%	100.00%	-
EY	2.47	1.69	1.63	0.53	0.55	1.24	-1.11	-
YoY %	46.15%	3.68%	207.55%	-3.64%	-55.65%	211.71%	-	-
Horiz. %	-222.52%	-152.25%	-146.85%	-47.75%	-49.55%	-111.71%	100.00%	-
DY	1.76	3.90	2.42	4.46	2.16	0.00	2.70	-24.76%
YoY %	-54.87%	61.16%	-45.74%	106.48%	0.00%	0.00%	-	-
Horiz. %	65.19%	144.44%	89.63%	165.19%	80.00%	0.00%	100.00%	-
P/NAPS	5.07	4.60	4.39	3.16	4.05	3.32	4.36	10.55%
YoY %	10.22%	4.78%	38.92%	-21.98%	21.99%	-23.85%	-	-
Horiz. %	116.28%	105.50%	100.69%	72.48%	92.89%	76.15%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	18/02/04	18/11/03	27/08/03	16/05/03	23/01/03	14/11/02	15/08/02	-
Price	18.00	17.40	15.30	12.40	13.60	12.20	15.10	-
P/RPS	3.32	3.51	3.45	2.88	3.15	2.76	3.91	-10.30%
YoY %	-5.41%	1.74%	19.79%	-8.57%	14.13%	-29.41%	-	-
Horiz. %	84.91%	89.77%	88.24%	73.66%	80.56%	70.59%	100.00%	-
P/EPS	42.80	66.92	65.22	224.64	177.55	86.65	-90.31	-
YoY %	-36.04%	2.61%	-70.97%	26.52%	104.90%	195.95%	-	-
Horiz. %	-47.39%	-74.10%	-72.22%	-248.74%	-196.60%	-95.95%	100.00%	-
EY	2.34	1.49	1.53	0.45	0.56	1.15	-1.11	-
YoY %	57.05%	-2.61%	240.00%	-19.64%	-51.30%	203.60%	-	-
Horiz. %	-210.81%	-134.23%	-137.84%	-40.54%	-50.45%	-103.60%	100.00%	-
DY	1.67	3.45	2.28	3.74	2.21	0.00	2.70	-27.34%
YoY %	-51.59%	51.32%	-39.04%	69.23%	0.00%	0.00%	-	-
Horiz. %	61.85%	127.78%	84.44%	138.52%	81.85%	0.00%	100.00%	-
P/NAPS	5.37	5.19	4.66	3.77	3.97	3.56	4.36	14.85%
YoY %	3.47%	11.37%	23.61%	-5.04%	11.52%	-18.35%	-	-
Horiz. %	123.17%	119.04%	106.88%	86.47%	91.06%	81.65%	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