[MPI] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

17-Nov-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Sep-2009 [#1]

Profit Trend

QoQ- 144.54%

YoY- -36.06%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Cumulative Result
Revenue	1,386,202	1,012,575	658,889	312,319	1,150,630	888,945	687,614	59.78%
YoY %	36.90%	53.68%	110.97%	-72.86%	29.44%	29.28%	-	-
Horiz. %	201.60%	147.26%	95.82%	45.42%	167.34%	129.28%	100.00%	-
PBT	84,984	92,478	54,583	21,520	-61,734	-55,008	16,999	193.23%
YoY %	-8.10%	69.43%	153.64%	134.86%	-12.23%	-423.60%	-	-
Horiz. %	499.94%	544.02%	321.10%	126.60%	-363.16%	-323.60%	100.00%	-
Tax	40,902	-9,229	-5,469	-2,452	-4,163	-6,163	-5,454	-
YoY %	543.19%	-68.75%	-123.04%	41.10%	32.45%	-13.00%	-	-
Horiz. %	-749.94%	169.22%	100.28%	44.96%	76.33%	113.00%	100.00%	-
NP	125,886	83,249	49,114	19,068	-65,897	-61,171	11,545	393.88%
YoY %	51.22%	69.50%	157.57%	128.94%	-7.73%	-629.85%	-	-
Horiz. %	1,090.39%	721.08%	425.41%	165.16%	-570.78%	-529.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	105,407	70,627	43,490	17,774	-39,904	-40,788	13,066	303.78%
YoY %	49.24%	62.40%	144.68%	144.54%	2.17%	-412.17%	-	-
Horiz. %	806.73%	540.54%	332.85%	136.03%	-305.40%	-312.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-48.13%	9.98%	10.02%	11.39%	-	-	32.08%	-
YoY %	-582.26%	-0.40%	-12.03%	0.00%	-	-	-	-
Horiz. %	-150.03%	31.11%	31.23%	35.50%	-	-	100.00%	-
Total Cost	1,260,316	929,326	609,775	293,251	1,216,527	950,116	676,069	51.64%
YoY %	35.62%	52.40%	107.94%	-75.89%	28.04%	40.54%	-	-
Horiz. %	186.42%	137.46%	90.19%	43.38%	179.94%	140.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	740,655	732,774	717,360	713,298	699,830	722,997	770,308	-2.59%
YoY %	1.08%	2.15%	0.57%	1.92%	-3.20%	-6.14%	-	-
Horiz. %	96.15%	95.13%	93.13%	92.60%	90.85%	93.86%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	48,727	48,721	19,493	19,489	38,987	38,975	19,501	84.44%
YoY %	0.01%	149.94%	0.02%	-50.01%	0.03%	99.86%	-	-
Horiz. %	249.87%	249.84%	99.96%	99.94%	199.92%	199.86%	100.00%	-
Div Payout %	46.23%	68.98%	44.82%	109.65%	0.00%	0.00%	149.25%	-
YoY %	-32.98%	53.90%	-59.12%	0.00%	0.00%	0.00%	-	-
Horiz. %	30.97%	46.22%	30.03%	73.47%	0.00%	0.00%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	740,655	732,774	717,360	713,298	699,830	722,997	770,308	-2.59%
YoY %	1.08%	2.15%	0.57%	1.92%	-3.20%	-6.14%	-	-
Horiz. %	96.15%	95.13%	93.13%	92.60%	90.85%	93.86%	100.00%	-
NOSH	194,909	194,886	194,935	194,890	194,938	194,878	195,014	-0.03%
YoY %	0.01%	-0.03%	0.02%	-0.02%	0.03%	-0.07%	-	-
Horiz. %	99.95%	99.93%	99.96%	99.94%	99.96%	99.93%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	9.08%	8.22%	7.45%	6.11%	-5.73%	-6.88%	1.68%	-
YoY %	10.46%	10.34%	21.93%	206.63%	16.72%	-509.52%	-	-
Horiz. %	540.48%	489.29%	443.45%	363.69%	-341.07%	-409.52%	100.00%	-
ROE	14.23%	9.64%	6.06%	2.49%	-5.70%	-5.64%	1.70%	-
YoY %	47.61%	59.08%	143.37%	143.68%	-1.06%	-431.76%	-	-
Horiz. %	837.06%	567.06%	356.47%	146.47%	-335.29%	-331.76%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	711.20	519.57	338.00	160.25	590.25	456.15	352.60	59.84%
YoY %	36.88%	53.72%	110.92%	-72.85%	29.40%	29.37%	-	-
Horiz. %	201.70%	147.35%	95.86%	45.45%	167.40%	129.37%	100.00%	-
EPS	54.08	36.24	22.31	9.12	-20.47	-20.93	6.70	303.92%
YoY %	49.23%	62.44%	144.63%	144.55%	2.20%	-412.39%	-	-
Horiz. %	807.16%	540.90%	332.99%	136.12%	-305.52%	-312.39%	100.00%	-
DPS	25.00	25.00	10.00	10.00	20.00	20.00	10.00	84.51%
YoY %	0.00%	150.00%	0.00%	-50.00%	0.00%	100.00%	-	-
Horiz. %	250.00%	250.00%	100.00%	100.00%	200.00%	200.00%	100.00%	-
NAPS	3.80	3.76	3.68	3.66	3.59	3.71	3.95	-2.55%
YoY %	1.06%	2.17%	0.55%	1.95%	-3.23%	-6.08%	-	-
Horiz. %	96.20%	95.19%	93.16%	92.66%	90.89%	93.92%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 194,890
RPS	660.46	482.45	313.93	148.81	548.22	423.54	327.62	59.78%
YoY %	36.90%	53.68%	110.96%	-72.86%	29.44%	29.28%	-	-
Horiz. %	201.59%	147.26%	95.82%	45.42%	167.33%	129.28%	100.00%	-
EPS	50.22	33.65	20.72	8.47	-19.01	-19.43	6.23	303.57%
YoY %	49.24%	62.40%	144.63%	144.56%	2.16%	-411.88%	-	-
Horiz. %	806.10%	540.13%	332.58%	135.96%	-305.14%	-311.88%	100.00%	-
DPS	23.22	23.21	9.29	9.29	18.58	18.57	9.29	84.48%
YoY %	0.04%	149.84%	0.00%	-50.00%	0.05%	99.89%	-	-
Horiz. %	249.95%	249.84%	100.00%	100.00%	200.00%	199.89%	100.00%	-
NAPS	3.5289	3.4913	3.4179	3.3985	3.3344	3.4448	3.6702	-2.59%
YoY %	1.08%	2.15%	0.57%	1.92%	-3.20%	-6.14%	-	-
Horiz. %	96.15%	95.13%	93.13%	92.60%	90.85%	93.86%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	6.18	6.56	5.35	5.68	5.00	4.46	5.80	-
P/RPS	0.87	1.26	1.58	3.54	0.85	0.98	1.64	-34.54%
YoY %	-30.95%	-20.25%	-55.37%	316.47%	-13.27%	-40.24%	-	-
Horiz. %	53.05%	76.83%	96.34%	215.85%	51.83%	59.76%	100.00%	-
P/EPS	11.43	18.10	23.98	62.28	-24.43	-21.31	86.57	-74.16%
YoY %	-36.85%	-24.52%	-61.50%	354.93%	-14.64%	-124.62%	-	-
Horiz. %	13.20%	20.91%	27.70%	71.94%	-28.22%	-24.62%	100.00%	-
EY	8.75	5.52	4.17	1.61	-4.09	-4.69	1.16	286.04%
YoY %	58.51%	32.37%	159.01%	139.36%	12.79%	-504.31%	-	-
Horiz. %	754.31%	475.86%	359.48%	138.79%	-352.59%	-404.31%	100.00%	-
DY	4.05	3.81	1.87	1.76	4.00	4.48	1.72	77.26%
YoY %	6.30%	103.74%	6.25%	-56.00%	-10.71%	160.47%	-	-
Horiz. %	235.47%	221.51%	108.72%	102.33%	232.56%	260.47%	100.00%	-
P/NAPS	1.63	1.74	1.45	1.55	1.39	1.20	1.47	7.15%
YoY %	-6.32%	20.00%	-6.45%	11.51%	15.83%	-18.37%	-	-
Horiz. %	110.88%	118.37%	98.64%	105.44%	94.56%	81.63%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	25/05/10	26/01/10	17/11/09	19/08/09	18/05/09	24/02/09	-
Price	5.98	6.00	6.26	5.60	5.75	5.00	5.55	-
P/RPS	0.84	1.15	1.85	3.49	0.97	1.10	1.57	-34.17%
YoY %	-26.96%	-37.84%	-46.99%	259.79%	-11.82%	-29.94%	-	-
Horiz. %	53.50%	73.25%	117.83%	222.29%	61.78%	70.06%	100.00%	-
P/EPS	11.06	16.56	28.06	61.40	-28.09	-23.89	82.84	-73.97%
YoY %	-33.21%	-40.98%	-54.30%	318.58%	-17.58%	-128.84%	-	-
Horiz. %	13.35%	19.99%	33.87%	74.12%	-33.91%	-28.84%	100.00%	-
EY	9.04	6.04	3.56	1.63	-3.56	-4.19	1.21	283.57%
YoY %	49.67%	69.66%	118.40%	145.79%	15.04%	-446.28%	-	-
Horiz. %	747.11%	499.17%	294.21%	134.71%	-294.21%	-346.28%	100.00%	-
DY	4.18	4.17	1.60	1.79	3.48	4.00	1.80	75.63%
YoY %	0.24%	160.62%	-10.61%	-48.56%	-13.00%	122.22%	-	-
Horiz. %	232.22%	231.67%	88.89%	99.44%	193.33%	222.22%	100.00%	-
P/NAPS	1.57	1.60	1.70	1.53	1.60	1.35	1.41	7.44%
YoY %	-1.88%	-5.88%	11.11%	-4.38%	18.52%	-4.26%	-	-
Horiz. %	111.35%	113.48%	120.57%	108.51%	113.48%	95.74%	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