[MPI] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

16-May-2003

Admission Sponsor

Sponsor

Financial Year

30-Jun-2003

Quarter

31-Mar-2003 [#3]

Profit Trend

QoQ- 8.01%

YoY- 120.36%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Cumulative Result
Revenue	540,066	246,884	882,522	643,494	430,271	219,866	768,842	-20.92%
YoY %	118.75%	-72.03%	37.15%	49.56%	95.70%	-71.40%	-	-
Horiz. %	70.24%	32.11%	114.79%	83.70%	55.96%	28.60%	100.00%	-
PBT	66,701	22,119	47,553	29,682	23,560	16,050	-17,791	-
YoY %	201.56%	-53.49%	60.21%	25.98%	46.79%	190.21%	-	-
Horiz. %	-374.91%	-124.33%	-267.29%	-166.84%	-132.43%	-90.21%	100.00%	-
Tax	-24,862	-9,184	-886	-21,445	-15,934	-9,053	17,791	-
YoY %	-170.71%	-936.57%	95.87%	-34.59%	-76.01%	-150.89%	-	-
Horiz. %	-139.74%	-51.62%	-4.98%	-120.54%	-89.56%	-50.89%	100.00%	-
NP	41,839	12,935	46,667	8,237	7,626	6,997	0	-
YoY %	223.46%	-72.28%	466.55%	8.01%	8.99%	0.00%	-	-
Horiz. %	597.96%	184.86%	666.96%	117.72%	108.99%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,839	12,935	46,667	8,237	7,626	6,997	-33,263	-
YoY %	223.46%	-72.28%	466.55%	8.01%	8.99%	121.04%	-	-
Horiz. %	-125.78%	-38.89%	-140.30%	-24.76%	-22.93%	-21.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.27%	41.52%	1.86%	72.25%	67.63%	56.40%	-	-
YoY %	-10.24%	2,132.26%	-97.43%	6.83%	19.91%	0.00%	-	-
Horiz. %	66.08%	73.62%	3.30%	128.10%	119.91%	100.00%	-	-
Total Cost	498,227	233,949	835,855	635,257	422,645	212,869	768,842	-25.05%
YoY %	112.96%	-72.01%	31.58%	50.31%	98.55%	-72.31%	-	-
Horiz. %	64.80%	30.43%	108.72%	82.63%	54.97%	27.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	666,479	666,649	652,462	654,582	682,955	681,809	688,337	-2.12%
YoY %	-0.03%	2.17%	-0.32%	-4.15%	0.17%	-0.95%	-	-
Horiz. %	96.82%	96.85%	94.79%	95.10%	99.22%	99.05%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Dividend
Div	29,842	29,850	69,264	69,278	29,866	-	81,168	-48.58%
YoY %	-0.03%	-56.90%	-0.02%	131.96%	0.00%	-	-	-
Horiz. %	36.77%	36.78%	85.33%	85.35%	36.80%	-	100.00%	-
Div Payout %	71.33%	230.77%	148.42%	841.06%	391.64%	-	0.00%	-
YoY %	-69.09%	55.48%	-82.35%	114.75%	0.00%	-	-	-
Horiz. %	18.21%	58.92%	37.90%	214.75%	100.00%	-	-	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Equity
Net Worth	666,479	666,649	652,462	654,582	682,955	681,809	688,337	-2.12%
YoY %	-0.03%	2.17%	-0.32%	-4.15%	0.17%	-0.95%	-	-
Horiz. %	96.82%	96.85%	94.79%	95.10%	99.22%	99.05%	100.00%	-
NOSH	198,949	199,000	198,921	198,961	199,112	198,778	198,941	0.00%
YoY %	-0.03%	0.04%	-0.02%	-0.08%	0.17%	-0.08%	-	-
Horiz. %	100.00%	100.03%	99.99%	100.01%	100.09%	99.92%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Ratio Analysis
NP Margin	7.75%	5.24%	5.29%	1.28%	1.77%	3.18%	0.00%	-
YoY %	47.90%	-0.95%	313.28%	-27.68%	-44.34%	0.00%	-	-
Horiz. %	243.71%	164.78%	166.35%	40.25%	55.66%	100.00%	-	-
ROE	6.28%	1.94%	7.15%	1.26%	1.12%	1.03%	-4.83%	-
YoY %	223.71%	-72.87%	467.46%	12.50%	8.74%	121.33%	-	-
Horiz. %	-130.02%	-40.17%	-148.03%	-26.09%	-23.19%	-21.33%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Per Share
RPS	271.46	124.06	443.65	323.43	216.09	110.61	386.47	-20.93%
YoY %	118.81%	-72.04%	37.17%	49.67%	95.36%	-71.38%	-	-
Horiz. %	70.24%	32.10%	114.80%	83.69%	55.91%	28.62%	100.00%	-
EPS	21.03	6.50	23.46	4.14	3.83	3.52	-16.72	-
YoY %	223.54%	-72.29%	466.67%	8.09%	8.81%	121.05%	-	-
Horiz. %	-125.78%	-38.88%	-140.31%	-24.76%	-22.91%	-21.05%	100.00%	-
DPS	15.00	15.00	34.82	34.82	15.00	0.00	40.80	-48.58%
YoY %	0.00%	-56.92%	0.00%	132.13%	0.00%	0.00%	-	-
Horiz. %	36.76%	36.76%	85.34%	85.34%	36.76%	0.00%	100.00%	-
NAPS	3.35	3.35	3.28	3.29	3.43	3.43	3.46	-2.12%
YoY %	0.00%	2.13%	-0.30%	-4.08%	0.00%	-0.87%	-	-
Horiz. %	96.82%	96.82%	94.80%	95.09%	99.13%	99.13%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 197,096
RPS	271.05	123.91	442.92	322.95	215.94	110.35	385.86	-20.92%
YoY %	118.75%	-72.02%	37.15%	49.56%	95.69%	-71.40%	-	-
Horiz. %	70.25%	32.11%	114.79%	83.70%	55.96%	28.60%	100.00%	-
EPS	21.00	6.49	23.42	4.13	3.83	3.51	-16.69	-
YoY %	223.57%	-72.29%	467.07%	7.83%	9.12%	121.03%	-	-
Horiz. %	-125.82%	-38.89%	-140.32%	-24.75%	-22.95%	-21.03%	100.00%	-
DPS	14.98	14.98	34.76	34.77	14.99	0.00	40.74	-48.58%
YoY %	0.00%	-56.90%	-0.03%	131.95%	0.00%	0.00%	-	-
Horiz. %	36.77%	36.77%	85.32%	85.35%	36.79%	0.00%	100.00%	-
NAPS	3.3449	3.3458	3.2746	3.2852	3.4276	3.4218	3.4546	-2.12%
YoY %	-0.03%	2.17%	-0.32%	-4.15%	0.17%	-0.95%	-	-
Horiz. %	96.82%	96.85%	94.79%	95.10%	99.22%	99.05%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	-
Price	17.00	15.40	14.40	10.40	13.90	11.40	15.10	-
P/RPS	6.26	12.41	3.25	3.22	6.43	10.31	3.91	36.73%
YoY %	-49.56%	281.85%	0.93%	-49.92%	-37.63%	163.68%	-	-
Horiz. %	160.10%	317.39%	83.12%	82.35%	164.45%	263.68%	100.00%	-
P/EPS	80.84	236.92	61.38	251.21	362.92	323.86	-90.31	-
YoY %	-65.88%	285.99%	-75.57%	-30.78%	12.06%	458.61%	-	-
Horiz. %	-89.51%	-262.34%	-67.97%	-278.16%	-401.86%	-358.61%	100.00%	-
EY	1.24	0.42	1.63	0.40	0.28	0.31	-1.11	-
YoY %	195.24%	-74.23%	307.50%	42.86%	-9.68%	127.93%	-	-
Horiz. %	-111.71%	-37.84%	-146.85%	-36.04%	-25.23%	-27.93%	100.00%	-
DY	0.88	0.97	2.42	3.35	1.08	0.00	2.70	-52.54%
YoY %	-9.28%	-59.92%	-27.76%	210.19%	0.00%	0.00%	-	-
Horiz. %	32.59%	35.93%	89.63%	124.07%	40.00%	0.00%	100.00%	-
P/NAPS	5.07	4.60	4.39	3.16	4.05	3.32	4.36	10.55%
YoY %	10.22%	4.78%	38.92%	-21.98%	21.99%	-23.85%	-	-
Horiz. %	116.28%	105.50%	100.69%	72.48%	92.89%	76.15%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	18/02/04	18/11/03	27/08/03	16/05/03	23/01/03	14/11/02	15/08/02	-
Price	18.00	17.40	15.30	12.40	13.60	12.20	15.10	-
P/RPS	6.63	14.03	3.45	3.83	6.29	11.03	3.91	42.06%
YoY %	-52.74%	306.67%	-9.92%	-39.11%	-42.97%	182.10%	-	-
Horiz. %	169.57%	358.82%	88.24%	97.95%	160.87%	282.10%	100.00%	-
P/EPS	85.59	267.69	65.22	299.52	355.09	346.59	-90.31	-
YoY %	-68.03%	310.44%	-78.23%	-15.65%	2.45%	483.78%	-	-
Horiz. %	-94.77%	-296.41%	-72.22%	-331.66%	-393.19%	-383.78%	100.00%	-
EY	1.17	0.37	1.53	0.33	0.28	0.29	-1.11	-
YoY %	216.22%	-75.82%	363.64%	17.86%	-3.45%	126.13%	-	-
Horiz. %	-105.41%	-33.33%	-137.84%	-29.73%	-25.23%	-26.13%	100.00%	-
DY	0.83	0.86	2.28	2.81	1.10	0.00	2.70	-54.35%
YoY %	-3.49%	-62.28%	-18.86%	155.45%	0.00%	0.00%	-	-
Horiz. %	30.74%	31.85%	84.44%	104.07%	40.74%	0.00%	100.00%	-
P/NAPS	5.37	5.19	4.66	3.77	3.97	3.56	4.36	14.85%
YoY %	3.47%	11.37%	23.61%	-5.04%	11.52%	-18.35%	-	-
Horiz. %	123.17%	119.04%	106.88%	86.47%	91.06%	81.65%	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