[MPI] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

23-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Mar-2007 [#3]

Profit Trend

QoQ- -17.22%

YoY- 56.07%

Quarter Report

MPIB QtrReport FY07Q3.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	1,619,222	1,542,972	1,485,329	1,491,952	1,550,416	1,596,392	1,359,765	12.31%
YoY %	4.94%	3.88%	-0.44%	-3.77%	-2.88%	17.40%	-	-
Horiz. %	119.08%	113.47%	109.23%	109.72%	114.02%	117.40%	100.00%	-
PBT	216,878	163,916	189,637	197,288	231,504	256,780	165,381	19.74%
YoY %	32.31%	-13.56%	-3.88%	-14.78%	-9.84%	55.27%	-	-
Horiz. %	131.14%	99.11%	114.67%	119.29%	139.98%	155.27%	100.00%	-
Tax	-19,550	-22,072	-22,670	-23,374	-19,502	-12,696	-15,511	16.63%
YoY %	11.43%	2.64%	3.01%	-19.85%	-53.61%	18.15%	-	-
Horiz. %	126.04%	142.30%	146.15%	150.69%	125.73%	81.85%	100.00%	-
NP	197,328	141,844	166,967	173,913	212,002	244,084	149,870	20.06%
YoY %	39.12%	-15.05%	-3.99%	-17.97%	-13.14%	62.86%	-	-
Horiz. %	131.67%	94.64%	111.41%	116.04%	141.46%	162.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,882	104,944	131,725	138,082	166,808	184,272	107,135	25.56%
YoY %	43.77%	-20.33%	-4.60%	-17.22%	-9.48%	72.00%	-	-
Horiz. %	140.83%	97.95%	122.95%	128.89%	155.70%	172.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.01%	13.47%	11.95%	11.85%	8.42%	4.94%	9.38%	-
YoY %	-33.11%	12.72%	0.84%	40.74%	70.45%	-47.33%	-	-
Horiz. %	96.06%	143.60%	127.40%	126.33%	89.77%	52.67%	100.00%	-
Total Cost	1,421,894	1,401,128	1,318,362	1,318,038	1,338,414	1,352,308	1,209,895	11.33%
YoY %	1.48%	6.28%	0.02%	-1.52%	-1.03%	11.77%	-	-
Horiz. %	117.52%	115.81%	108.96%	108.94%	110.62%	111.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	771,755	740,689	713,396	729,926	708,128	704,148	696,198	7.09%
YoY %	4.19%	3.83%	-2.26%	3.08%	0.57%	1.14%	-	-
Horiz. %	110.85%	106.39%	102.47%	104.84%	101.71%	101.14%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	50,670	101,357	77,966	106,074	67,630	135,260	74,592	-22.67%
YoY %	-50.01%	30.00%	-26.50%	56.84%	-50.00%	81.33%	-	-
Horiz. %	67.93%	135.88%	104.52%	142.21%	90.67%	181.33%	100.00%	-
Div Payout %	33.58%	96.58%	59.19%	76.82%	40.54%	73.40%	69.62%	-
YoY %	-65.23%	63.17%	-22.95%	89.49%	-44.77%	5.43%	-	-
Horiz. %	48.23%	138.72%	85.02%	110.34%	58.23%	105.43%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	771,755	740,689	713,396	729,926	708,128	704,148	696,198	7.09%
YoY %	4.19%	3.83%	-2.26%	3.08%	0.57%	1.14%	-	-
Horiz. %	110.85%	106.39%	102.47%	104.84%	101.71%	101.14%	100.00%	-
NOSH	194,887	194,918	194,917	198,889	198,912	198,911	198,913	-1.35%
YoY %	-0.02%	0.00%	-2.00%	-0.01%	0.00%	-0.00%	-	-
Horiz. %	97.98%	97.99%	97.99%	99.99%	100.00%	100.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	12.19%	9.19%	11.24%	11.66%	13.67%	15.29%	11.02%	-
YoY %	32.64%	-18.24%	-3.60%	-14.70%	-10.60%	38.75%	-	-
Horiz. %	110.62%	83.39%	102.00%	105.81%	124.05%	138.75%	100.00%	-
ROE	19.55%	14.17%	18.46%	18.92%	23.56%	26.17%	15.39%	-
YoY %	37.97%	-23.24%	-2.43%	-19.69%	-9.97%	70.05%	-	-
Horiz. %	127.03%	92.07%	119.95%	122.94%	153.09%	170.05%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	830.85	791.60	762.03	750.14	779.45	802.56	683.59	13.84%
YoY %	4.96%	3.88%	1.59%	-3.76%	-2.88%	17.40%	-	-
Horiz. %	121.54%	115.80%	111.47%	109.74%	114.02%	117.40%	100.00%	-
EPS	77.42	53.84	67.58	69.43	83.86	92.64	53.86	27.28%
YoY %	43.80%	-20.33%	-2.66%	-17.21%	-9.48%	72.00%	-	-
Horiz. %	143.74%	99.96%	125.47%	128.91%	155.70%	172.00%	100.00%	-
DPS	26.00	52.00	40.00	53.33	34.00	68.00	37.50	-21.61%
YoY %	-50.00%	30.00%	-25.00%	56.85%	-50.00%	81.33%	-	-
Horiz. %	69.33%	138.67%	106.67%	142.21%	90.67%	181.33%	100.00%	-
NAPS	3.96	3.80	3.66	3.67	3.56	3.54	3.50	8.55%
YoY %	4.21%	3.83%	-0.27%	3.09%	0.56%	1.14%	-	-
Horiz. %	113.14%	108.57%	104.57%	104.86%	101.71%	101.14%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 198,993
RPS	812.65	774.38	745.45	748.77	778.12	801.19	682.43	12.31%
YoY %	4.94%	3.88%	-0.44%	-3.77%	-2.88%	17.40%	-	-
Horiz. %	119.08%	113.47%	109.23%	109.72%	114.02%	117.40%	100.00%	-
EPS	75.72	52.67	66.11	69.30	83.72	92.48	53.77	25.55%
YoY %	43.76%	-20.33%	-4.60%	-17.22%	-9.47%	71.99%	-	-
Horiz. %	140.82%	97.95%	122.95%	128.88%	155.70%	171.99%	100.00%	-
DPS	25.43	50.87	39.13	53.24	33.94	67.88	37.44	-22.67%
YoY %	-50.01%	30.00%	-26.50%	56.87%	-50.00%	81.30%	-	-
Horiz. %	67.92%	135.87%	104.51%	142.20%	90.65%	181.30%	100.00%	-
NAPS	3.8732	3.7173	3.5804	3.6633	3.5539	3.5339	3.494	7.09%
YoY %	4.19%	3.82%	-2.26%	3.08%	0.57%	1.14%	-	-
Horiz. %	110.85%	106.39%	102.47%	104.85%	101.71%	101.14%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	9.30	9.20	9.90	10.30	10.60	10.00	10.00	-
P/RPS	1.12	1.16	1.30	1.37	1.36	1.25	1.46	-16.15%
YoY %	-3.45%	-10.77%	-5.11%	0.74%	8.80%	-14.38%	-	-
Horiz. %	76.71%	79.45%	89.04%	93.84%	93.15%	85.62%	100.00%	-
P/EPS	12.01	17.09	14.65	14.84	12.64	10.79	18.57	-25.15%
YoY %	-29.72%	16.66%	-1.28%	17.41%	17.15%	-41.90%	-	-
Horiz. %	64.67%	92.03%	78.89%	79.91%	68.07%	58.10%	100.00%	-
EY	8.32	5.85	6.83	6.74	7.91	9.26	5.39	33.45%
YoY %	42.22%	-14.35%	1.34%	-14.79%	-14.58%	71.80%	-	-
Horiz. %	154.36%	108.53%	126.72%	125.05%	146.75%	171.80%	100.00%	-
DY	2.80	5.65	4.04	5.18	3.21	6.80	3.75	-17.65%
YoY %	-50.44%	39.85%	-22.01%	61.37%	-52.79%	81.33%	-	-
Horiz. %	74.67%	150.67%	107.73%	138.13%	85.60%	181.33%	100.00%	-
P/NAPS	2.35	2.42	2.70	2.81	2.98	2.82	2.86	-12.24%
YoY %	-2.89%	-10.37%	-3.91%	-5.70%	5.67%	-1.40%	-	-
Horiz. %	82.17%	84.62%	94.41%	98.25%	104.20%	98.60%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	26/02/08	27/11/07	24/08/07	23/05/07	28/02/07	31/10/06	16/08/06	-
Price	8.70	8.95	9.30	10.00	10.30	9.90	9.95	-
P/RPS	1.05	1.13	1.22	1.33	1.32	1.23	1.46	-19.68%
YoY %	-7.08%	-7.38%	-8.27%	0.76%	7.32%	-15.75%	-	-
Horiz. %	71.92%	77.40%	83.56%	91.10%	90.41%	84.25%	100.00%	-
P/EPS	11.24	16.62	13.76	14.40	12.28	10.69	18.47	-28.12%
YoY %	-32.37%	20.78%	-4.44%	17.26%	14.87%	-42.12%	-	-
Horiz. %	60.86%	89.98%	74.50%	77.96%	66.49%	57.88%	100.00%	-
EY	8.90	6.02	7.27	6.94	8.14	9.36	5.41	39.23%
YoY %	47.84%	-17.19%	4.76%	-14.74%	-13.03%	73.01%	-	-
Horiz. %	164.51%	111.28%	134.38%	128.28%	150.46%	173.01%	100.00%	-
DY	2.99	5.81	4.30	5.33	3.30	6.87	3.77	-14.28%
YoY %	-48.54%	35.12%	-19.32%	61.52%	-51.97%	82.23%	-	-
Horiz. %	79.31%	154.11%	114.06%	141.38%	87.53%	182.23%	100.00%	-
P/NAPS	2.20	2.36	2.54	2.72	2.89	2.80	2.84	-15.61%
YoY %	-6.78%	-7.09%	-6.62%	-5.88%	3.21%	-1.41%	-	-
Horiz. %	77.46%	83.10%	89.44%	95.77%	101.76%	98.59%	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