[MPI] QoQ TTM Result on 30-Sep-2001 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

12-Nov-2001

Admission Sponsor

Sponsor

Financial Year

30-Jun-2002

Quarter

30-Sep-2001 [#1]

Profit Trend

QoQ- -53.99%

YoY- -73.65%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
TTM Result
Revenue	768,842	753,228	871,964	1,098,092	1,350,682	1,566,343	1,644,518	-39.84%
YoY %	2.07%	-13.62%	-20.59%	-18.70%	-13.77%	-4.75%	-	-
Horiz. %	46.75%	45.80%	53.02%	66.77%	82.13%	95.25%	100.00%	-
PBT	-17,792	-41,295	26,622	167,299	317,657	473,633	537,857	-
YoY %	56.91%	-255.12%	-84.09%	-47.33%	-32.93%	-11.94%	-	-
Horiz. %	-3.31%	-7.68%	4.95%	31.10%	59.06%	88.06%	100.00%	-
Tax	-14,589	835	-19,403	-57,116	-98,942	-156,551	-177,422	-81.17%
YoY %	-1,847.19%	104.30%	66.03%	42.27%	36.80%	11.76%	-	-
Horiz. %	8.22%	-0.47%	10.94%	32.19%	55.77%	88.24%	100.00%	-
NP	-32,381	-40,460	7,219	110,183	218,715	317,082	360,435	-
YoY %	19.97%	-660.47%	-93.45%	-49.62%	-31.02%	-12.03%	-	-
Horiz. %	-8.98%	-11.23%	2.00%	30.57%	60.68%	87.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-32,381	-58,164	-10,485	92,479	201,011	317,082	360,435	-
YoY %	44.33%	-454.74%	-111.34%	-53.99%	-36.61%	-12.03%	-	-
Horiz. %	-8.98%	-16.14%	-2.91%	25.66%	55.77%	87.97%	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%	-
YoY %	-	-	113.47%	9.60%	-5.75%	0.18%	-	-
Horiz. %	-	-	220.92%	103.49%	94.42%	100.18%	100.00%	-
Total Cost	801,223	793,688	864,745	987,909	1,131,967	1,249,261	1,284,083	-27.04%
YoY %	0.95%	-8.22%	-12.47%	-12.73%	-9.39%	-2.71%	-	-
Horiz. %	62.40%	61.81%	67.34%	76.93%	88.15%	97.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	596,353	729,486	770,265	778,186	797,674	889,874	856,177	-21.47%
YoY %	-18.25%	-5.29%	-1.02%	-2.44%	-10.36%	3.94%	-	-
Horiz. %	69.65%	85.20%	89.97%	90.89%	93.17%	103.94%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Dividend
Div	81,137	81,137	101,445	131,602	131,602	204,361	132,771	-28.05%
YoY %	0.00%	-20.02%	-22.92%	0.00%	-35.60%	53.92%	-	-
Horiz. %	61.11%	61.11%	76.41%	99.12%	99.12%	153.92%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	142.31%	65.47%	64.45%	36.84%	-
YoY %	0.00%	0.00%	0.00%	117.37%	1.58%	74.95%	-	-
Horiz. %	0.00%	0.00%	0.00%	386.29%	177.71%	174.95%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Equity
Net Worth	596,353	729,486	770,265	778,186	797,674	889,874	856,177	-21.47%
YoY %	-18.25%	-5.29%	-1.02%	-2.44%	-10.36%	3.94%	-	-
Horiz. %	69.65%	85.20%	89.97%	90.89%	93.17%	103.94%	100.00%	-
NOSH	198,784	198,770	199,035	198,011	198,921	199,971	200,041	-0.42%
YoY %	0.01%	-0.13%	0.52%	-0.46%	-0.53%	-0.03%	-	-
Horiz. %	99.37%	99.36%	99.50%	98.99%	99.44%	99.97%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Ratio Analysis
NP Margin	-4.21%	-5.37%	0.83%	10.03%	16.19%	20.24%	21.92%	-
YoY %	21.60%	-746.99%	-91.72%	-38.05%	-20.01%	-7.66%	-	-
Horiz. %	-19.21%	-24.50%	3.79%	45.76%	73.86%	92.34%	100.00%	-
ROE	-5.43%	-7.97%	-1.36%	11.88%	25.20%	35.63%	42.10%	-
YoY %	31.87%	-486.03%	-111.45%	-52.86%	-29.27%	-15.37%	-	-
Horiz. %	-12.90%	-18.93%	-3.23%	28.22%	59.86%	84.63%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Per Share
RPS	386.77	378.94	438.10	554.56	679.00	783.28	822.09	-39.59%
YoY %	2.07%	-13.50%	-21.00%	-18.33%	-13.31%	-4.72%	-	-
Horiz. %	47.05%	46.09%	53.29%	67.46%	82.59%	95.28%	100.00%	-
EPS	-16.29	-29.26	-5.27	46.70	101.05	158.56	180.18	-
YoY %	44.33%	-455.22%	-111.28%	-53.79%	-36.27%	-12.00%	-	-
Horiz. %	-9.04%	-16.24%	-2.92%	25.92%	56.08%	88.00%	100.00%	-
DPS	40.80	40.80	50.80	65.80	65.80	101.60	65.80	-27.34%
YoY %	0.00%	-19.69%	-22.80%	0.00%	-35.24%	54.41%	-	-
Horiz. %	62.01%	62.01%	77.20%	100.00%	100.00%	154.41%	100.00%	-
NAPS	3.00	3.67	3.87	3.93	4.01	4.45	4.28	-21.14%
YoY %	-18.26%	-5.17%	-1.53%	-2.00%	-9.89%	3.97%	-	-
Horiz. %	70.09%	85.75%	90.42%	91.82%	93.69%	103.97%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Adjusted Per Share Value based on latest NOSH - 198,011
RPS	366.32	358.88	415.45	523.19	643.54	746.29	783.54	-39.84%
YoY %	2.07%	-13.62%	-20.59%	-18.70%	-13.77%	-4.75%	-	-
Horiz. %	46.75%	45.80%	53.02%	66.77%	82.13%	95.25%	100.00%	-
EPS	-15.43	-27.71	-5.00	44.06	95.77	151.07	171.73	-
YoY %	44.32%	-454.20%	-111.35%	-53.99%	-36.61%	-12.03%	-	-
Horiz. %	-8.99%	-16.14%	-2.91%	25.66%	55.77%	87.97%	100.00%	-
DPS	38.66	38.66	48.33	62.70	62.70	97.37	63.26	-28.05%
YoY %	0.00%	-20.01%	-22.92%	0.00%	-35.61%	53.92%	-	-
Horiz. %	61.11%	61.11%	76.40%	99.11%	99.11%	153.92%	100.00%	-
NAPS	2.8413	3.4757	3.67	3.7077	3.8006	4.2398	4.0793	-21.47%
YoY %	-18.25%	-5.29%	-1.02%	-2.44%	-10.36%	3.93%	-	-
Horiz. %	69.65%	85.20%	89.97%	90.89%	93.17%	103.93%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	-
Price	15.10	21.00	15.70	10.50	13.20	12.30	15.60	-
P/RPS	3.90	5.54	3.58	1.89	1.94	1.57	1.90	61.72%
YoY %	-29.60%	54.75%	89.42%	-2.58%	23.57%	-17.37%	-	-
Horiz. %	205.26%	291.58%	188.42%	99.47%	102.11%	82.63%	100.00%	-
P/EPS	-92.70	-71.77	-298.03	22.48	13.06	7.76	8.66	-
YoY %	-29.16%	75.92%	-1,425.76%	72.13%	68.30%	-10.39%	-	-
Horiz. %	-1,070.44%	-828.75%	-3,441.45%	259.58%	150.81%	89.61%	100.00%	-
EY	-1.08	-1.39	-0.34	4.45	7.66	12.89	11.55	-
YoY %	22.30%	-308.82%	-107.64%	-41.91%	-40.57%	11.60%	-	-
Horiz. %	-9.35%	-12.03%	-2.94%	38.53%	66.32%	111.60%	100.00%	-
DY	2.70	1.94	3.24	6.27	4.98	8.26	4.22	-25.80%
YoY %	39.18%	-40.12%	-48.33%	25.90%	-39.71%	95.73%	-	-
Horiz. %	63.98%	45.97%	76.78%	148.58%	118.01%	195.73%	100.00%	-
P/NAPS	5.03	5.72	4.06	2.67	3.29	2.76	3.64	24.13%
YoY %	-12.06%	40.89%	52.06%	-18.84%	19.20%	-24.18%	-	-
Horiz. %	138.19%	157.14%	111.54%	73.35%	90.38%	75.82%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Price Multiplier on Announcement Date
Date	15/08/02	09/05/02	06/02/02	12/11/01	27/08/01	02/05/01	07/02/01	-
Price	15.10	19.90	16.50	11.60	13.60	12.00	18.10	-
P/RPS	3.90	5.25	3.77	2.09	2.00	1.53	2.20	46.62%
YoY %	-25.71%	39.26%	80.38%	4.50%	30.72%	-30.45%	-	-
Horiz. %	177.27%	238.64%	171.36%	95.00%	90.91%	69.55%	100.00%	-
P/EPS	-92.70	-68.01	-313.22	24.84	13.46	7.57	10.05	-
YoY %	-36.30%	78.29%	-1,360.95%	84.55%	77.81%	-24.68%	-	-
Horiz. %	-922.39%	-676.72%	-3,116.62%	247.16%	133.93%	75.32%	100.00%	-
EY	-1.08	-1.47	-0.32	4.03	7.43	13.21	9.95	-
YoY %	26.53%	-359.38%	-107.94%	-45.76%	-43.75%	32.76%	-	-
Horiz. %	-10.85%	-14.77%	-3.22%	40.50%	74.67%	132.76%	100.00%	-
DY	2.70	2.05	3.08	5.67	4.84	8.47	3.64	-18.10%
YoY %	31.71%	-33.44%	-45.68%	17.15%	-42.86%	132.69%	-	-
Horiz. %	74.18%	56.32%	84.62%	155.77%	132.97%	232.69%	100.00%	-
P/NAPS	5.03	5.42	4.26	2.95	3.39	2.70	4.23	12.27%
YoY %	-7.20%	27.23%	44.41%	-12.98%	25.56%	-36.17%	-	-
Horiz. %	118.91%	128.13%	100.71%	69.74%	80.14%	63.83%	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