[MPI] QoQ TTM Result on 30-Jun-2001 [#4]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

27-Aug-2001

Admission Sponsor

Sponsor

Financial Year

30-Jun-2001

Quarter

30-Jun-2001 [#4]

Profit Trend

QoQ- -36.61%

YoY- -38.47%

Quarter Report

MPIKLSE Q4 FY2001.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
TTM Result
Revenue	753,228	871,964	1,098,092	1,350,682	1,566,343	1,644,518	1,618,855	-39.98%
YoY %	-13.62%	-20.59%	-18.70%	-13.77%	-4.75%	1.59%	-	-
Horiz. %	46.53%	53.86%	67.83%	83.43%	96.76%	101.59%	100.00%	-
PBT	-41,295	26,622	167,299	317,657	473,633	537,857	531,723	-
YoY %	-255.12%	-84.09%	-47.33%	-32.93%	-11.94%	1.15%	-	-
Horiz. %	-7.77%	5.01%	31.46%	59.74%	89.08%	101.15%	100.00%	-
Tax	835	-19,403	-57,116	-98,942	-156,551	-177,422	-180,756	-
YoY %	104.30%	66.03%	42.27%	36.80%	11.76%	1.84%	-	-
Horiz. %	-0.46%	10.73%	31.60%	54.74%	86.61%	98.16%	100.00%	-
NP	-40,460	7,219	110,183	218,715	317,082	360,435	350,967	-
YoY %	-660.47%	-93.45%	-49.62%	-31.02%	-12.03%	2.70%	-	-
Horiz. %	-11.53%	2.06%	31.39%	62.32%	90.35%	102.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-58,164	-10,485	92,479	201,011	317,082	360,435	350,967	-
YoY %	-454.74%	-111.34%	-53.99%	-36.61%	-12.03%	2.70%	-	-
Horiz. %	-16.57%	-2.99%	26.35%	57.27%	90.35%	102.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	72.88%	34.14%	31.15%	33.05%	32.99%	33.99%	-
YoY %	-	113.47%	9.60%	-5.75%	0.18%	-2.94%	-	-
Horiz. %	-	214.42%	100.44%	91.64%	97.23%	97.06%	100.00%	-
Total Cost	793,688	864,745	987,909	1,131,967	1,249,261	1,284,083	1,267,888	-26.84%
YoY %	-8.22%	-12.47%	-12.73%	-9.39%	-2.71%	1.28%	-	-
Horiz. %	62.60%	68.20%	77.92%	89.28%	98.53%	101.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	729,486	770,265	778,186	797,674	889,874	856,177	860,702	-10.44%
YoY %	-5.29%	-1.02%	-2.44%	-10.36%	3.94%	-0.53%	-	-
Horiz. %	84.75%	89.49%	90.41%	92.68%	103.39%	99.47%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Dividend
Div	81,137	101,445	131,602	131,602	204,361	132,771	72,759	7.54%
YoY %	-20.02%	-22.92%	0.00%	-35.60%	53.92%	82.48%	-	-
Horiz. %	111.51%	139.43%	180.87%	180.87%	280.87%	182.48%	100.00%	-
Div Payout %	0.00%	0.00%	142.31%	65.47%	64.45%	36.84%	20.73%	-
YoY %	0.00%	0.00%	117.37%	1.58%	74.95%	77.71%	-	-
Horiz. %	0.00%	0.00%	686.49%	315.82%	310.90%	177.71%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Equity
Net Worth	729,486	770,265	778,186	797,674	889,874	856,177	860,702	-10.44%
YoY %	-5.29%	-1.02%	-2.44%	-10.36%	3.94%	-0.53%	-	-
Horiz. %	84.75%	89.49%	90.41%	92.68%	103.39%	99.47%	100.00%	-
NOSH	198,770	199,035	198,011	198,921	199,971	200,041	201,098	-0.77%
YoY %	-0.13%	0.52%	-0.46%	-0.53%	-0.03%	-0.53%	-	-
Horiz. %	98.84%	98.97%	98.46%	98.92%	99.44%	99.47%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Ratio Analysis
NP Margin	-5.37%	0.83%	10.03%	16.19%	20.24%	21.92%	21.68%	-
YoY %	-746.99%	-91.72%	-38.05%	-20.01%	-7.66%	1.11%	-	-
Horiz. %	-24.77%	3.83%	46.26%	74.68%	93.36%	101.11%	100.00%	-
ROE	-7.97%	-1.36%	11.88%	25.20%	35.63%	42.10%	40.78%	-
YoY %	-486.03%	-111.45%	-52.86%	-29.27%	-15.37%	3.24%	-	-
Horiz. %	-19.54%	-3.33%	29.13%	61.79%	87.37%	103.24%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Per Share
RPS	378.94	438.10	554.56	679.00	783.28	822.09	805.01	-39.51%
YoY %	-13.50%	-21.00%	-18.33%	-13.31%	-4.72%	2.12%	-	-
Horiz. %	47.07%	54.42%	68.89%	84.35%	97.30%	102.12%	100.00%	-
EPS	-29.26	-5.27	46.70	101.05	158.56	180.18	174.52	-
YoY %	-455.22%	-111.28%	-53.79%	-36.27%	-12.00%	3.24%	-	-
Horiz. %	-16.77%	-3.02%	26.76%	57.90%	90.85%	103.24%	100.00%	-
DPS	40.80	50.80	65.80	65.80	101.60	65.80	35.80	9.11%
YoY %	-19.69%	-22.80%	0.00%	-35.24%	54.41%	83.80%	-	-
Horiz. %	113.97%	141.90%	183.80%	183.80%	283.80%	183.80%	100.00%	-
NAPS	3.67	3.87	3.93	4.01	4.45	4.28	4.28	-9.75%
YoY %	-5.17%	-1.53%	-2.00%	-9.89%	3.97%	0.00%	-	-
Horiz. %	85.75%	90.42%	91.82%	93.69%	103.97%	100.00%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 198,921
RPS	378.03	437.62	551.11	677.87	786.11	825.34	812.46	-39.98%
YoY %	-13.62%	-20.59%	-18.70%	-13.77%	-4.75%	1.59%	-	-
Horiz. %	46.53%	53.86%	67.83%	83.43%	96.76%	101.59%	100.00%	-
EPS	-29.19	-5.26	46.41	100.88	159.14	180.89	176.14	-
YoY %	-454.94%	-111.33%	-53.99%	-36.61%	-12.02%	2.70%	-	-
Horiz. %	-16.57%	-2.99%	26.35%	57.27%	90.35%	102.70%	100.00%	-
DPS	40.72	50.91	66.05	66.05	102.56	66.63	36.52	7.53%
YoY %	-20.02%	-22.92%	0.00%	-35.60%	53.92%	82.45%	-	-
Horiz. %	111.50%	139.40%	180.86%	180.86%	280.83%	182.45%	100.00%	-
NAPS	3.6611	3.8658	3.9055	4.0033	4.4661	4.2969	4.3197	-10.45%
YoY %	-5.30%	-1.02%	-2.44%	-10.36%	3.94%	-0.53%	-	-
Horiz. %	84.75%	89.49%	90.41%	92.68%	103.39%	99.47%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	-
Price	21.00	15.70	10.50	13.20	12.30	15.60	25.25	-
P/RPS	5.54	3.58	1.89	1.94	1.57	1.90	3.14	46.06%
YoY %	54.75%	89.42%	-2.58%	23.57%	-17.37%	-39.49%	-	-
Horiz. %	176.43%	114.01%	60.19%	61.78%	50.00%	60.51%	100.00%	-
P/EPS	-71.77	-298.03	22.48	13.06	7.76	8.66	14.47	-
YoY %	75.92%	-1,425.76%	72.13%	68.30%	-10.39%	-40.15%	-	-
Horiz. %	-495.99%	-2,059.64%	155.36%	90.26%	53.63%	59.85%	100.00%	-
EY	-1.39	-0.34	4.45	7.66	12.89	11.55	6.91	-
YoY %	-308.82%	-107.64%	-41.91%	-40.57%	11.60%	67.15%	-	-
Horiz. %	-20.12%	-4.92%	64.40%	110.85%	186.54%	167.15%	100.00%	-
DY	1.94	3.24	6.27	4.98	8.26	4.22	1.42	23.14%
YoY %	-40.12%	-48.33%	25.90%	-39.71%	95.73%	197.18%	-	-
Horiz. %	136.62%	228.17%	441.55%	350.70%	581.69%	297.18%	100.00%	-
P/NAPS	5.72	4.06	2.67	3.29	2.76	3.64	5.90	-2.04%
YoY %	40.89%	52.06%	-18.84%	19.20%	-24.18%	-38.31%	-	-
Horiz. %	96.95%	68.81%	45.25%	55.76%	46.78%	61.69%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	09/05/02	06/02/02	12/11/01	27/08/01	02/05/01	07/02/01	16/10/00	-
Price	19.90	16.50	11.60	13.60	12.00	18.10	19.90	-
P/RPS	5.25	3.77	2.09	2.00	1.53	2.20	2.47	65.38%
YoY %	39.26%	80.38%	4.50%	30.72%	-30.45%	-10.93%	-	-
Horiz. %	212.55%	152.63%	84.62%	80.97%	61.94%	89.07%	100.00%	-
P/EPS	-68.01	-313.22	24.84	13.46	7.57	10.05	11.40	-
YoY %	78.29%	-1,360.95%	84.55%	77.81%	-24.68%	-11.84%	-	-
Horiz. %	-596.58%	-2,747.54%	217.89%	118.07%	66.40%	88.16%	100.00%	-
EY	-1.47	-0.32	4.03	7.43	13.21	9.95	8.77	-
YoY %	-359.38%	-107.94%	-45.76%	-43.75%	32.76%	13.45%	-	-
Horiz. %	-16.76%	-3.65%	45.95%	84.72%	150.63%	113.45%	100.00%	-
DY	2.05	3.08	5.67	4.84	8.47	3.64	1.80	9.06%
YoY %	-33.44%	-45.68%	17.15%	-42.86%	132.69%	102.22%	-	-
Horiz. %	113.89%	171.11%	315.00%	268.89%	470.56%	202.22%	100.00%	-
P/NAPS	5.42	4.26	2.95	3.39	2.70	4.23	4.65	10.76%
YoY %	27.23%	44.41%	-12.98%	25.56%	-36.17%	-9.03%	-	-
Horiz. %	116.56%	91.61%	63.44%	72.90%	58.06%	90.97%	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