[MPI] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

26-Jan-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Dec-2009 [#2]

Profit Trend

QoQ- 144.68%

YoY- 232.85%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	370,450	1,386,202	1,012,575	658,889	312,319	1,150,630	888,945	-44.17%
YoY %	-73.28%	36.90%	53.68%	110.97%	-72.86%	29.44%	-	-
Horiz. %	41.67%	155.94%	113.91%	74.12%	35.13%	129.44%	100.00%	-
PBT	34,790	84,984	92,478	54,583	21,520	-61,734	-55,008	-
YoY %	-59.06%	-8.10%	69.43%	153.64%	134.86%	-12.23%	-	-
Horiz. %	-63.25%	-154.49%	-168.12%	-99.23%	-39.12%	112.23%	100.00%	-
Tax	-3,632	40,902	-9,229	-5,469	-2,452	-4,163	-6,163	-29.68%
YoY %	-108.88%	543.19%	-68.75%	-123.04%	41.10%	32.45%	-	-
Horiz. %	58.93%	-663.67%	149.75%	88.74%	39.79%	67.55%	100.00%	-
NP	31,158	125,886	83,249	49,114	19,068	-65,897	-61,171	-
YoY %	-75.25%	51.22%	69.50%	157.57%	128.94%	-7.73%	-	-
Horiz. %	-50.94%	-205.79%	-136.09%	-80.29%	-31.17%	107.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,836	105,407	70,627	43,490	17,774	-39,904	-40,788	-
YoY %	-75.49%	49.24%	62.40%	144.68%	144.54%	2.17%	-	-
Horiz. %	-63.34%	-258.43%	-173.16%	-106.62%	-43.58%	97.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.44%	-48.13%	9.98%	10.02%	11.39%	-	-	-
YoY %	121.69%	-582.26%	-0.40%	-12.03%	0.00%	-	-	-
Horiz. %	91.66%	-422.56%	87.62%	87.97%	100.00%	-	-	-
Total Cost	339,292	1,260,316	929,326	609,775	293,251	1,216,527	950,116	-49.63%
YoY %	-73.08%	35.62%	52.40%	107.94%	-75.89%	28.04%	-	-
Horiz. %	35.71%	132.65%	97.81%	64.18%	30.86%	128.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	755,985	740,655	732,774	717,360	713,298	699,830	722,997	3.01%
YoY %	2.07%	1.08%	2.15%	0.57%	1.92%	-3.20%	-	-
Horiz. %	104.56%	102.44%	101.35%	99.22%	98.66%	96.80%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	19,484	48,727	48,721	19,493	19,489	38,987	38,975	-36.98%
YoY %	-60.01%	0.01%	149.94%	0.02%	-50.01%	0.03%	-	-
Horiz. %	49.99%	125.02%	125.01%	50.01%	50.00%	100.03%	100.00%	-
Div Payout %	75.41%	46.23%	68.98%	44.82%	109.65%	0.00%	0.00%	-
YoY %	63.12%	-32.98%	53.90%	-59.12%	0.00%	0.00%	-	-
Horiz. %	68.77%	42.16%	62.91%	40.88%	100.00%	-	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	755,985	740,655	732,774	717,360	713,298	699,830	722,997	3.01%
YoY %	2.07%	1.08%	2.15%	0.57%	1.92%	-3.20%	-	-
Horiz. %	104.56%	102.44%	101.35%	99.22%	98.66%	96.80%	100.00%	-
NOSH	194,841	194,909	194,886	194,935	194,890	194,938	194,878	-0.01%
YoY %	-0.03%	0.01%	-0.03%	0.02%	-0.02%	0.03%	-	-
Horiz. %	99.98%	100.02%	100.00%	100.03%	100.01%	100.03%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	8.41%	9.08%	8.22%	7.45%	6.11%	-5.73%	-6.88%	-
YoY %	-7.38%	10.46%	10.34%	21.93%	206.63%	16.72%	-	-
Horiz. %	-122.24%	-131.98%	-119.48%	-108.28%	-88.81%	83.28%	100.00%	-
ROE	3.42%	14.23%	9.64%	6.06%	2.49%	-5.70%	-5.64%	-
YoY %	-75.97%	47.61%	59.08%	143.37%	143.68%	-1.06%	-	-
Horiz. %	-60.64%	-252.30%	-170.92%	-107.45%	-44.15%	101.06%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	190.13	711.20	519.57	338.00	160.25	590.25	456.15	-44.17%
YoY %	-73.27%	36.88%	53.72%	110.92%	-72.85%	29.40%	-	-
Horiz. %	41.68%	155.91%	113.90%	74.10%	35.13%	129.40%	100.00%	-
EPS	13.26	54.08	36.24	22.31	9.12	-20.47	-20.93	-
YoY %	-75.48%	49.23%	62.44%	144.63%	144.55%	2.20%	-	-
Horiz. %	-63.35%	-258.39%	-173.15%	-106.59%	-43.57%	97.80%	100.00%	-
DPS	10.00	25.00	25.00	10.00	10.00	20.00	20.00	-36.97%
YoY %	-60.00%	0.00%	150.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	50.00%	125.00%	125.00%	50.00%	50.00%	100.00%	100.00%	-
NAPS	3.88	3.80	3.76	3.68	3.66	3.59	3.71	3.02%
YoY %	2.11%	1.06%	2.17%	0.55%	1.95%	-3.23%	-	-
Horiz. %	104.58%	102.43%	101.35%	99.19%	98.65%	96.77%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 194,965
RPS	176.50	660.46	482.45	313.93	148.81	548.22	423.54	-44.17%
YoY %	-73.28%	36.90%	53.68%	110.96%	-72.86%	29.44%	-	-
Horiz. %	41.67%	155.94%	113.91%	74.12%	35.13%	129.44%	100.00%	-
EPS	12.31	50.22	33.65	20.72	8.47	-19.01	-19.43	-
YoY %	-75.49%	49.24%	62.40%	144.63%	144.56%	2.16%	-	-
Horiz. %	-63.36%	-258.47%	-173.19%	-106.64%	-43.59%	97.84%	100.00%	-
DPS	9.28	23.22	23.21	9.29	9.29	18.58	18.57	-36.99%
YoY %	-60.03%	0.04%	149.84%	0.00%	-50.00%	0.05%	-	-
Horiz. %	49.97%	125.04%	124.99%	50.03%	50.03%	100.05%	100.00%	-
NAPS	3.6019	3.5289	3.4913	3.4179	3.3985	3.3344	3.4448	3.01%
YoY %	2.07%	1.08%	2.15%	0.57%	1.92%	-3.20%	-	-
Horiz. %	104.56%	102.44%	101.35%	99.22%	98.66%	96.80%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	5.85	6.18	6.56	5.35	5.68	5.00	4.46	-
P/RPS	3.08	0.87	1.26	1.58	3.54	0.85	0.98	114.41%
YoY %	254.02%	-30.95%	-20.25%	-55.37%	316.47%	-13.27%	-	-
Horiz. %	314.29%	88.78%	128.57%	161.22%	361.22%	86.73%	100.00%	-
P/EPS	44.12	11.43	18.10	23.98	62.28	-24.43	-21.31	-
YoY %	286.00%	-36.85%	-24.52%	-61.50%	354.93%	-14.64%	-	-
Horiz. %	-207.04%	-53.64%	-84.94%	-112.53%	-292.26%	114.64%	100.00%	-
EY	2.27	8.75	5.52	4.17	1.61	-4.09	-4.69	-
YoY %	-74.06%	58.51%	32.37%	159.01%	139.36%	12.79%	-	-
Horiz. %	-48.40%	-186.57%	-117.70%	-88.91%	-34.33%	87.21%	100.00%	-
DY	1.71	4.05	3.81	1.87	1.76	4.00	4.48	-47.34%
YoY %	-57.78%	6.30%	103.74%	6.25%	-56.00%	-10.71%	-	-
Horiz. %	38.17%	90.40%	85.04%	41.74%	39.29%	89.29%	100.00%	-
P/NAPS	1.51	1.63	1.74	1.45	1.55	1.39	1.20	16.53%
YoY %	-7.36%	-6.32%	20.00%	-6.45%	11.51%	15.83%	-	-
Horiz. %	125.83%	135.83%	145.00%	120.83%	129.17%	115.83%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	16/11/10	23/08/10	25/05/10	26/01/10	17/11/09	19/08/09	18/05/09	-
Price	5.75	5.98	6.00	6.26	5.60	5.75	5.00	-
P/RPS	3.02	0.84	1.15	1.85	3.49	0.97	1.10	95.94%
YoY %	259.52%	-26.96%	-37.84%	-46.99%	259.79%	-11.82%	-	-
Horiz. %	274.55%	76.36%	104.55%	168.18%	317.27%	88.18%	100.00%	-
P/EPS	43.36	11.06	16.56	28.06	61.40	-28.09	-23.89	-
YoY %	292.04%	-33.21%	-40.98%	-54.30%	318.58%	-17.58%	-	-
Horiz. %	-181.50%	-46.30%	-69.32%	-117.46%	-257.01%	117.58%	100.00%	-
EY	2.31	9.04	6.04	3.56	1.63	-3.56	-4.19	-
YoY %	-74.45%	49.67%	69.66%	118.40%	145.79%	15.04%	-	-
Horiz. %	-55.13%	-215.75%	-144.15%	-84.96%	-38.90%	84.96%	100.00%	-
DY	1.74	4.18	4.17	1.60	1.79	3.48	4.00	-42.56%
YoY %	-58.37%	0.24%	160.62%	-10.61%	-48.56%	-13.00%	-	-
Horiz. %	43.50%	104.50%	104.25%	40.00%	44.75%	87.00%	100.00%	-
P/NAPS	1.48	1.57	1.60	1.70	1.53	1.60	1.35	6.31%
YoY %	-5.73%	-1.88%	-5.88%	11.11%	-4.38%	18.52%	-	-
Horiz. %	109.63%	116.30%	118.52%	125.93%	113.33%	118.52%	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