[MPI] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

22-May-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Mar-2008 [#3]

Profit Trend

QoQ- -25.34%

YoY- -18.42%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	1,375,228	1,576,424	1,539,126	1,563,852	1,619,222	1,542,972	1,485,329	-4.98%
YoY %	-12.76%	2.42%	-1.58%	-3.42%	4.94%	3.88%	-	-
Horiz. %	92.59%	106.13%	103.62%	105.29%	109.01%	103.88%	100.00%	-
PBT	33,998	148,120	156,479	165,778	216,878	163,916	189,637	-68.03%
YoY %	-77.05%	-5.34%	-5.61%	-23.56%	32.31%	-13.56%	-	-
Horiz. %	17.93%	78.11%	82.52%	87.42%	114.36%	86.44%	100.00%	-
Tax	-10,908	-13,348	-9,180	-17,856	-19,550	-22,072	-22,670	-38.45%
YoY %	18.28%	-45.40%	48.59%	8.66%	11.43%	2.64%	-	-
Horiz. %	48.12%	58.88%	40.49%	78.76%	86.24%	97.36%	100.00%	-
NP	23,090	134,772	147,299	147,922	197,328	141,844	166,967	-73.09%
YoY %	-82.87%	-8.50%	-0.42%	-25.04%	39.12%	-15.05%	-	-
Horiz. %	13.83%	80.72%	88.22%	88.59%	118.18%	84.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,132	111,192	112,176	112,648	150,882	104,944	131,725	-65.81%
YoY %	-76.50%	-0.88%	-0.42%	-25.34%	43.77%	-20.33%	-	-
Horiz. %	19.84%	84.41%	85.16%	85.52%	114.54%	79.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.08%	9.01%	5.87%	10.77%	9.01%	13.47%	11.95%	-
YoY %	256.05%	53.49%	-45.50%	19.53%	-33.11%	12.72%	-	-
Horiz. %	268.45%	75.40%	49.12%	90.13%	75.40%	112.72%	100.00%	-
Total Cost	1,352,138	1,441,652	1,391,827	1,415,929	1,421,894	1,401,128	1,318,362	1.69%
YoY %	-6.21%	3.58%	-1.70%	-0.42%	1.48%	6.28%	-	-
Horiz. %	102.56%	109.35%	105.57%	107.40%	107.85%	106.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	770,308	803,139	766,032	779,570	771,755	740,689	713,396	5.22%
YoY %	-4.09%	4.84%	-1.74%	1.01%	4.19%	3.83%	-	-
Horiz. %	107.98%	112.58%	107.38%	109.28%	108.18%	103.83%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	39,002	77,974	72,120	96,147	50,670	101,357	77,966	-36.85%
YoY %	-49.98%	8.12%	-24.99%	89.75%	-50.01%	30.00%	-	-
Horiz. %	50.02%	100.01%	92.50%	123.32%	64.99%	130.00%	100.00%	-
Div Payout %	149.25%	70.13%	64.29%	85.35%	33.58%	96.58%	59.19%	-
YoY %	112.82%	9.08%	-24.67%	154.17%	-65.23%	63.17%	-	-
Horiz. %	252.15%	118.48%	108.62%	144.20%	56.73%	163.17%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	770,308	803,139	766,032	779,570	771,755	740,689	713,396	5.22%
YoY %	-4.09%	4.84%	-1.74%	1.01%	4.19%	3.83%	-	-
Horiz. %	107.98%	112.58%	107.38%	109.28%	108.18%	103.83%	100.00%	-
NOSH	195,014	194,936	194,919	194,892	194,887	194,918	194,917	0.03%
YoY %	0.04%	0.01%	0.01%	0.00%	-0.02%	0.00%	-	-
Horiz. %	100.05%	100.01%	100.00%	99.99%	99.98%	100.00%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	1.68%	8.55%	9.57%	9.46%	12.19%	9.19%	11.24%	-
YoY %	-80.35%	-10.66%	1.16%	-22.40%	32.64%	-18.24%	-	-
Horiz. %	14.95%	76.07%	85.14%	84.16%	108.45%	81.76%	100.00%	-
ROE	3.39%	13.84%	14.64%	14.45%	19.55%	14.17%	18.46%	-
YoY %	-75.51%	-5.46%	1.31%	-26.09%	37.97%	-23.24%	-	-
Horiz. %	18.36%	74.97%	79.31%	78.28%	105.90%	76.76%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	705.19	808.68	789.62	802.42	830.85	791.60	762.03	-5.01%
YoY %	-12.80%	2.41%	-1.60%	-3.42%	4.96%	3.88%	-	-
Horiz. %	92.54%	106.12%	103.62%	105.30%	109.03%	103.88%	100.00%	-
EPS	13.40	57.04	57.55	57.80	77.42	53.84	67.58	-65.82%
YoY %	-76.51%	-0.89%	-0.43%	-25.34%	43.80%	-20.33%	-	-
Horiz. %	19.83%	84.40%	85.16%	85.53%	114.56%	79.67%	100.00%	-
DPS	20.00	40.00	37.00	49.33	26.00	52.00	40.00	-36.87%
YoY %	-50.00%	8.11%	-24.99%	89.73%	-50.00%	30.00%	-	-
Horiz. %	50.00%	100.00%	92.50%	123.32%	65.00%	130.00%	100.00%	-
NAPS	3.95	4.12	3.93	4.00	3.96	3.80	3.66	5.19%
YoY %	-4.13%	4.83%	-1.75%	1.01%	4.21%	3.83%	-	-
Horiz. %	107.92%	112.57%	107.38%	109.29%	108.20%	103.83%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 194,935
RPS	655.23	751.09	733.32	745.10	771.48	735.15	707.69	-4.98%
YoY %	-12.76%	2.42%	-1.58%	-3.42%	4.94%	3.88%	-	-
Horiz. %	92.59%	106.13%	103.62%	105.29%	109.01%	103.88%	100.00%	-
EPS	12.45	52.98	53.45	53.67	71.89	50.00	62.76	-65.81%
YoY %	-76.50%	-0.88%	-0.41%	-25.34%	43.78%	-20.33%	-	-
Horiz. %	19.84%	84.42%	85.17%	85.52%	114.55%	79.67%	100.00%	-
DPS	18.58	37.15	34.36	45.81	24.14	48.29	37.15	-36.86%
YoY %	-49.99%	8.12%	-24.99%	89.77%	-50.01%	29.99%	-	-
Horiz. %	50.01%	100.00%	92.49%	123.31%	64.98%	129.99%	100.00%	-
NAPS	3.6702	3.8266	3.6498	3.7143	3.6771	3.529	3.399	5.22%
YoY %	-4.09%	4.84%	-1.74%	1.01%	4.20%	3.82%	-	-
Horiz. %	107.98%	112.58%	107.38%	109.28%	108.18%	103.82%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	5.80	6.90	7.00	8.75	9.30	9.20	9.90	-
P/RPS	0.82	0.85	0.89	1.09	1.12	1.16	1.30	-26.34%
YoY %	-3.53%	-4.49%	-18.35%	-2.68%	-3.45%	-10.77%	-	-
Horiz. %	63.08%	65.38%	68.46%	83.85%	86.15%	89.23%	100.00%	-
P/EPS	43.28	12.10	12.16	15.14	12.01	17.09	14.65	105.21%
YoY %	257.69%	-0.49%	-19.68%	26.06%	-29.72%	16.66%	-	-
Horiz. %	295.43%	82.59%	83.00%	103.34%	81.98%	116.66%	100.00%	-
EY	2.31	8.27	8.22	6.61	8.32	5.85	6.83	-51.29%
YoY %	-72.07%	0.61%	24.36%	-20.55%	42.22%	-14.35%	-	-
Horiz. %	33.82%	121.08%	120.35%	96.78%	121.82%	85.65%	100.00%	-
DY	3.45	5.80	5.29	5.64	2.80	5.65	4.04	-9.94%
YoY %	-40.52%	9.64%	-6.21%	101.43%	-50.44%	39.85%	-	-
Horiz. %	85.40%	143.56%	130.94%	139.60%	69.31%	139.85%	100.00%	-
P/NAPS	1.47	1.67	1.78	2.19	2.35	2.42	2.70	-33.20%
YoY %	-11.98%	-6.18%	-18.72%	-6.81%	-2.89%	-10.37%	-	-
Horiz. %	54.44%	61.85%	65.93%	81.11%	87.04%	89.63%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	24/02/09	18/11/08	21/08/08	22/05/08	26/02/08	27/11/07	24/08/07	-
Price	5.55	6.25	6.95	8.70	8.70	8.95	9.30	-
P/RPS	0.79	0.77	0.88	1.08	1.05	1.13	1.22	-25.05%
YoY %	2.60%	-12.50%	-18.52%	2.86%	-7.08%	-7.38%	-	-
Horiz. %	64.75%	63.11%	72.13%	88.52%	86.07%	92.62%	100.00%	-
P/EPS	41.42	10.96	12.08	15.05	11.24	16.62	13.76	107.78%
YoY %	277.92%	-9.27%	-19.73%	33.90%	-32.37%	20.78%	-	-
Horiz. %	301.02%	79.65%	87.79%	109.38%	81.69%	120.78%	100.00%	-
EY	2.41	9.13	8.28	6.64	8.90	6.02	7.27	-51.94%
YoY %	-73.60%	10.27%	24.70%	-25.39%	47.84%	-17.19%	-	-
Horiz. %	33.15%	125.58%	113.89%	91.33%	122.42%	82.81%	100.00%	-
DY	3.60	6.40	5.32	5.67	2.99	5.81	4.30	-11.12%
YoY %	-43.75%	20.30%	-6.17%	89.63%	-48.54%	35.12%	-	-
Horiz. %	83.72%	148.84%	123.72%	131.86%	69.53%	135.12%	100.00%	-
P/NAPS	1.41	1.52	1.77	2.18	2.20	2.36	2.54	-32.33%
YoY %	-7.24%	-14.12%	-18.81%	-0.91%	-6.78%	-7.09%	-	-
Horiz. %	55.51%	59.84%	69.69%	85.83%	86.61%	92.91%	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 - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

994

HLIND

HONG LEONG INDUSTRIES BHD

932

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

448

YTLPOWR

YTL POWER INTERNATIONAL BHD

407

JCY

JCY INTERNATIONAL BERHAD

388

GENTING

GENTING BHD

370

UCHITEC

UCHI TECHNOLOGIES BHD

333

GENM

GENTING MALAYSIA BERHAD

298

MAYBANK

MALAYAN BANKING BHD

274

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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