[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	771.48	735.15	707.69	710.85	738.70	760.61	647.87	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	71.89	50.00	62.76	65.79	79.48	87.80	51.04	25.57%
YoY %	43.78%	-20.33%	-4.61%	-17.22%	-9.48%	72.02%	-	-
Horiz. %	140.85%	97.96%	122.96%	128.90%	155.72%	172.02%	100.00%	-
DPS	24.14	48.29	37.15	50.54	32.22	64.45	35.54	-22.67%
YoY %	-50.01%	29.99%	-26.49%	56.86%	-50.01%	81.34%	-	-
Horiz. %	67.92%	135.88%	104.53%	142.21%	90.66%	181.34%	100.00%	-
NAPS	3.6771	3.529	3.399	3.4778	3.3739	3.3549	3.3171	7.09%
YoY %	4.20%	3.82%	-2.27%	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
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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:50:00

EMA 5

5 Mins

BUY

2024-07-03 16:35:00

EMA 5

5 Mins

SELL

2024-07-03 16:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-03 16:10:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-07-03 16:10:00

TURTLE SYSTEM 20

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

885

PTRANS

PERAK TRANSIT BERHAD

885

MPI

MALAYSIAN PACIFIC INDUSTRIES

843

HLIND

HONG LEONG INDUSTRIES BHD

746

YTLPOWR

YTL POWER INTERNATIONAL BHD

682

WCT

WCT HOLDINGS BERHAD

576

GENTING

GENTING BHD

551

JCY

JCY INTERNATIONAL BERHAD

526

PBBANK

PUBLIC BANK BHD

516

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

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