[MPI] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

18-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- -308.11%

YoY- -148.28%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	1,317,778	1,249,276	1,150,630	1,185,260	1,375,228	1,576,424	1,539,126	-9.80%
YoY %	5.48%	8.57%	-2.92%	-13.81%	-12.76%	2.42%	-	-
Horiz. %	85.62%	81.17%	74.76%	77.01%	89.35%	102.42%	100.00%	-
PBT	109,166	86,080	-61,734	-73,344	33,998	148,120	156,479	-21.28%
YoY %	26.82%	239.44%	15.83%	-315.73%	-77.05%	-5.34%	-	-
Horiz. %	69.76%	55.01%	-39.45%	-46.87%	21.73%	94.66%	100.00%	-
Tax	-10,938	-9,808	-4,163	-8,217	-10,908	-13,348	-9,180	12.35%
YoY %	-11.52%	-135.60%	49.34%	24.67%	18.28%	-45.40%	-	-
Horiz. %	119.15%	106.84%	45.35%	89.51%	118.82%	145.40%	100.00%	-
NP	98,228	76,272	-65,897	-81,561	23,090	134,772	147,299	-23.61%
YoY %	28.79%	215.74%	19.21%	-453.23%	-82.87%	-8.50%	-	-
Horiz. %	66.69%	51.78%	-44.74%	-55.37%	15.68%	91.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,980	71,096	-39,904	-54,384	26,132	111,192	112,176	-15.56%
YoY %	22.34%	278.17%	26.63%	-308.11%	-76.50%	-0.88%	-	-
Horiz. %	77.54%	63.38%	-35.57%	-48.48%	23.30%	99.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.02%	11.39%	-	-	32.08%	9.01%	5.87%	-
YoY %	-12.03%	0.00%	-	-	256.05%	53.49%	-	-
Horiz. %	170.70%	194.04%	-	-	546.51%	153.49%	100.00%	-
Total Cost	1,219,550	1,173,004	1,216,527	1,266,821	1,352,138	1,441,652	1,391,827	-8.41%
YoY %	3.97%	-3.58%	-3.97%	-6.31%	-6.21%	3.58%	-	-
Horiz. %	87.62%	84.28%	87.41%	91.02%	97.15%	103.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	717,360	713,298	699,830	722,997	770,308	803,139	766,032	-4.27%
YoY %	0.57%	1.92%	-3.20%	-6.14%	-4.09%	4.84%	-	-
Horiz. %	93.65%	93.12%	91.36%	94.38%	100.56%	104.84%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	38,987	77,956	38,987	51,967	39,002	77,974	72,120	-33.56%
YoY %	-49.99%	99.95%	-24.98%	33.24%	-49.98%	8.12%	-	-
Horiz. %	54.06%	108.09%	54.06%	72.06%	54.08%	108.12%	100.00%	-
Div Payout %	44.82%	109.65%	0.00%	0.00%	149.25%	70.13%	64.29%	-
YoY %	-59.12%	0.00%	0.00%	0.00%	112.82%	9.08%	-	-
Horiz. %	69.72%	170.56%	0.00%	0.00%	232.15%	109.08%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	717,360	713,298	699,830	722,997	770,308	803,139	766,032	-4.27%
YoY %	0.57%	1.92%	-3.20%	-6.14%	-4.09%	4.84%	-	-
Horiz. %	93.65%	93.12%	91.36%	94.38%	100.56%	104.84%	100.00%	-
NOSH	194,935	194,890	194,938	194,878	195,014	194,936	194,919	0.00%
YoY %	0.02%	-0.02%	0.03%	-0.07%	0.04%	0.01%	-	-
Horiz. %	100.01%	99.99%	100.01%	99.98%	100.05%	100.01%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	7.45%	6.11%	-5.73%	-6.88%	1.68%	8.55%	9.57%	-
YoY %	21.93%	206.63%	16.72%	-509.52%	-80.35%	-10.66%	-	-
Horiz. %	77.85%	63.85%	-59.87%	-71.89%	17.55%	89.34%	100.00%	-
ROE	12.12%	9.97%	-5.70%	-7.52%	3.39%	13.84%	14.64%	-
YoY %	21.56%	274.91%	24.20%	-321.83%	-75.51%	-5.46%	-	-
Horiz. %	82.79%	68.10%	-38.93%	-51.37%	23.16%	94.54%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	676.01	641.01	590.25	608.21	705.19	808.68	789.62	-9.81%
YoY %	5.46%	8.60%	-2.95%	-13.75%	-12.80%	2.41%	-	-
Horiz. %	85.61%	81.18%	74.75%	77.03%	89.31%	102.41%	100.00%	-
EPS	44.62	36.48	-20.47	-27.91	13.40	57.04	57.55	-15.56%
YoY %	22.31%	278.21%	26.66%	-308.28%	-76.51%	-0.89%	-	-
Horiz. %	77.53%	63.39%	-35.57%	-48.50%	23.28%	99.11%	100.00%	-
DPS	20.00	40.00	20.00	26.67	20.00	40.00	37.00	-33.56%
YoY %	-50.00%	100.00%	-25.01%	33.35%	-50.00%	8.11%	-	-
Horiz. %	54.05%	108.11%	54.05%	72.08%	54.05%	108.11%	100.00%	-
NAPS	3.68	3.66	3.59	3.71	3.95	4.12	3.93	-4.27%
YoY %	0.55%	1.95%	-3.23%	-6.08%	-4.13%	4.83%	-	-
Horiz. %	93.64%	93.13%	91.35%	94.40%	100.51%	104.83%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 194,911
RPS	627.86	595.22	548.22	564.72	655.23	751.09	733.32	-9.80%
YoY %	5.48%	8.57%	-2.92%	-13.81%	-12.76%	2.42%	-	-
Horiz. %	85.62%	81.17%	74.76%	77.01%	89.35%	102.42%	100.00%	-
EPS	41.44	33.87	-19.01	-25.91	12.45	52.98	53.45	-15.56%
YoY %	22.35%	278.17%	26.63%	-308.11%	-76.50%	-0.88%	-	-
Horiz. %	77.53%	63.37%	-35.57%	-48.48%	23.29%	99.12%	100.00%	-
DPS	18.58	37.14	18.58	24.76	18.58	37.15	34.36	-33.55%
YoY %	-49.97%	99.89%	-24.96%	33.26%	-49.99%	8.12%	-	-
Horiz. %	54.07%	108.09%	54.07%	72.06%	54.07%	108.12%	100.00%	-
NAPS	3.4179	3.3985	3.3344	3.4448	3.6702	3.8266	3.6498	-4.27%
YoY %	0.57%	1.92%	-3.20%	-6.14%	-4.09%	4.84%	-	-
Horiz. %	93.65%	93.11%	91.36%	94.38%	100.56%	104.84%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	5.35	5.68	5.00	4.46	5.80	6.90	7.00	-
P/RPS	0.79	0.89	0.85	0.73	0.82	0.85	0.89	-7.61%
YoY %	-11.24%	4.71%	16.44%	-10.98%	-3.53%	-4.49%	-	-
Horiz. %	88.76%	100.00%	95.51%	82.02%	92.13%	95.51%	100.00%	-
P/EPS	11.99	15.57	-24.43	-15.98	43.28	12.10	12.16	-0.93%
YoY %	-22.99%	163.73%	-52.88%	-136.92%	257.69%	-0.49%	-	-
Horiz. %	98.60%	128.04%	-200.90%	-131.41%	355.92%	99.51%	100.00%	-
EY	8.34	6.42	-4.09	-6.26	2.31	8.27	8.22	0.96%
YoY %	29.91%	256.97%	34.66%	-371.00%	-72.07%	0.61%	-	-
Horiz. %	101.46%	78.10%	-49.76%	-76.16%	28.10%	100.61%	100.00%	-
DY	3.74	7.04	4.00	5.98	3.45	5.80	5.29	-20.58%
YoY %	-46.88%	76.00%	-33.11%	73.33%	-40.52%	9.64%	-	-
Horiz. %	70.70%	133.08%	75.61%	113.04%	65.22%	109.64%	100.00%	-
P/NAPS	1.45	1.55	1.39	1.20	1.47	1.67	1.78	-12.74%
YoY %	-6.45%	11.51%	15.83%	-18.37%	-11.98%	-6.18%	-	-
Horiz. %	81.46%	87.08%	78.09%	67.42%	82.58%	93.82%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	26/01/10	17/11/09	19/08/09	18/05/09	24/02/09	18/11/08	21/08/08	-
Price	6.26	5.60	5.75	5.00	5.55	6.25	6.95	-
P/RPS	0.93	0.87	0.97	0.82	0.79	0.77	0.88	3.74%
YoY %	6.90%	-10.31%	18.29%	3.80%	2.60%	-12.50%	-	-
Horiz. %	105.68%	98.86%	110.23%	93.18%	89.77%	87.50%	100.00%	-
P/EPS	14.03	15.35	-28.09	-17.92	41.42	10.96	12.08	10.46%
YoY %	-8.60%	154.65%	-56.75%	-143.26%	277.92%	-9.27%	-	-
Horiz. %	116.14%	127.07%	-232.53%	-148.34%	342.88%	90.73%	100.00%	-
EY	7.13	6.51	-3.56	-5.58	2.41	9.13	8.28	-9.46%
YoY %	9.52%	282.87%	36.20%	-331.54%	-73.60%	10.27%	-	-
Horiz. %	86.11%	78.62%	-43.00%	-67.39%	29.11%	110.27%	100.00%	-
DY	3.19	7.14	3.48	5.33	3.60	6.40	5.32	-28.82%
YoY %	-55.32%	105.17%	-34.71%	48.06%	-43.75%	20.30%	-	-
Horiz. %	59.96%	134.21%	65.41%	100.19%	67.67%	120.30%	100.00%	-
P/NAPS	1.70	1.53	1.60	1.35	1.41	1.52	1.77	-2.64%
YoY %	11.11%	-4.38%	18.52%	-4.26%	-7.24%	-14.12%	-	-
Horiz. %	96.05%	86.44%	90.40%	76.27%	79.66%	85.88%	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