[MPI] QoQ TTM Result on 30-Sep-2005 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

21-Nov-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

30-Sep-2005 [#1]

Profit Trend

QoQ- -7.81%

YoY- -67.85%

Quarter Report

MPIB QtrReport Q1-FY06.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
TTM Result
Revenue	1,359,765	1,250,507	1,157,802	1,096,461	1,114,402	1,164,223	1,215,666	7.77%
YoY %	8.74%	8.01%	5.59%	-1.61%	-4.28%	-4.23%	-	-
Horiz. %	111.85%	102.87%	95.24%	90.19%	91.67%	95.77%	100.00%	-
PBT	165,381	108,855	73,758	46,406	53,363	95,229	134,910	14.58%
YoY %	51.93%	47.58%	58.94%	-13.04%	-43.96%	-29.41%	-	-
Horiz. %	122.59%	80.69%	54.67%	34.40%	39.55%	70.59%	100.00%	-
Tax	-15,511	24,532	23,774	21,496	8,533	-19,839	-25,843	-28.91%
YoY %	-163.23%	3.19%	10.60%	151.92%	143.01%	23.23%	-	-
Horiz. %	60.02%	-94.93%	-91.99%	-83.18%	-33.02%	76.77%	100.00%	-
NP	149,870	133,387	97,532	67,902	61,896	75,390	109,067	23.67%
YoY %	12.36%	36.76%	43.64%	9.70%	-17.90%	-30.88%	-	-
Horiz. %	137.41%	122.30%	89.42%	62.26%	56.75%	69.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	107,135	89,555	64,181	43,770	47,478	75,390	109,067	-1.18%
YoY %	19.63%	39.54%	46.63%	-7.81%	-37.02%	-30.88%	-	-
Horiz. %	98.23%	82.11%	58.85%	40.13%	43.53%	69.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.38%	-22.54%	-32.23%	-46.32%	-15.99%	20.83%	19.16%	-
YoY %	141.61%	30.07%	30.42%	-189.68%	-176.76%	8.72%	-	-
Horiz. %	48.96%	-117.64%	-168.22%	-241.75%	-83.46%	108.72%	100.00%	-
Total Cost	1,209,895	1,117,120	1,060,270	1,028,559	1,052,506	1,088,833	1,106,599	6.14%
YoY %	8.30%	5.36%	3.08%	-2.28%	-3.34%	-1.61%	-	-
Horiz. %	109.33%	100.95%	95.81%	92.95%	95.11%	98.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	696,260	699,977	909,176	660,461	644,693	666,196	660,752	3.56%
YoY %	-0.53%	-23.01%	37.66%	2.45%	-3.23%	0.82%	-	-
Horiz. %	105.37%	105.94%	137.60%	99.96%	97.57%	100.82%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	74,582	74,582	74,584	74,584	74,597	74,597	30,748	80.82%
YoY %	0.00%	-0.00%	0.00%	-0.02%	0.00%	142.61%	-	-
Horiz. %	242.56%	242.56%	242.57%	242.57%	242.61%	242.61%	100.00%	-
Div Payout %	69.62%	83.28%	116.21%	170.40%	157.12%	98.95%	28.19%	-
YoY %	-16.40%	-28.34%	-31.80%	8.45%	58.79%	251.01%	-	-
Horiz. %	246.97%	295.42%	412.24%	604.47%	557.36%	351.01%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	696,260	699,977	909,176	660,461	644,693	666,196	660,752	3.56%
YoY %	-0.53%	-23.01%	37.66%	2.45%	-3.23%	0.82%	-	-
Horiz. %	105.37%	105.94%	137.60%	99.96%	97.57%	100.82%	100.00%	-
NOSH	198,931	198,857	198,944	198,934	198,979	198,864	199,021	-0.03%
YoY %	0.04%	-0.04%	0.01%	-0.02%	0.06%	-0.08%	-	-
Horiz. %	99.95%	99.92%	99.96%	99.96%	99.98%	99.92%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	11.02%	10.67%	8.42%	6.19%	5.55%	6.48%	8.97%	-
YoY %	3.28%	26.72%	36.03%	11.53%	-14.35%	-27.76%	-	-
Horiz. %	122.85%	118.95%	93.87%	69.01%	61.87%	72.24%	100.00%	-
ROE	15.39%	12.79%	7.06%	6.63%	7.36%	11.32%	16.51%	-
YoY %	20.33%	81.16%	6.49%	-9.92%	-34.98%	-31.44%	-	-
Horiz. %	93.22%	77.47%	42.76%	40.16%	44.58%	68.56%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	683.53	628.85	581.97	551.17	560.06	585.43	610.82	7.80%
YoY %	8.70%	8.06%	5.59%	-1.59%	-4.33%	-4.16%	-	-
Horiz. %	111.90%	102.95%	95.28%	90.23%	91.69%	95.84%	100.00%	-
EPS	53.86	45.03	32.26	22.00	23.86	37.91	54.80	-1.14%
YoY %	19.61%	39.58%	46.64%	-7.80%	-37.06%	-30.82%	-	-
Horiz. %	98.28%	82.17%	58.87%	40.15%	43.54%	69.18%	100.00%	-
DPS	37.50	37.50	37.50	37.50	37.50	37.50	15.45	80.90%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	142.72%	-	-
Horiz. %	242.72%	242.72%	242.72%	242.72%	242.72%	242.72%	100.00%	-
NAPS	3.50	3.52	4.57	3.32	3.24	3.35	3.32	3.59%
YoY %	-0.57%	-22.98%	37.65%	2.47%	-3.28%	0.90%	-	-
Horiz. %	105.42%	106.02%	137.65%	100.00%	97.59%	100.90%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 198,934
RPS	682.43	627.60	581.07	550.29	559.29	584.29	610.11	7.77%
YoY %	8.74%	8.01%	5.59%	-1.61%	-4.28%	-4.23%	-	-
Horiz. %	111.85%	102.87%	95.24%	90.20%	91.67%	95.77%	100.00%	-
EPS	53.77	44.95	32.21	21.97	23.83	37.84	54.74	-1.18%
YoY %	19.62%	39.55%	46.61%	-7.81%	-37.02%	-30.87%	-	-
Horiz. %	98.23%	82.12%	58.84%	40.14%	43.53%	69.13%	100.00%	-
DPS	37.43	37.43	37.43	37.43	37.44	37.44	15.43	80.83%
YoY %	0.00%	0.00%	0.00%	-0.03%	0.00%	142.64%	-	-
Horiz. %	242.58%	242.58%	242.58%	242.58%	242.64%	242.64%	100.00%	-
NAPS	3.4944	3.513	4.5629	3.3147	3.2356	3.3435	3.3162	3.56%
YoY %	-0.53%	-23.01%	37.66%	2.44%	-3.23%	0.82%	-	-
Horiz. %	105.37%	105.93%	137.59%	99.95%	97.57%	100.82%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	10.00	10.10	9.95	10.60	11.80	12.50	15.00	-
P/RPS	1.46	1.61	1.71	1.92	2.11	2.14	2.46	-29.44%
YoY %	-9.32%	-5.85%	-10.94%	-9.00%	-1.40%	-13.01%	-	-
Horiz. %	59.35%	65.45%	69.51%	78.05%	85.77%	86.99%	100.00%	-
P/EPS	18.57	22.43	30.84	48.18	49.45	32.97	27.37	-22.84%
YoY %	-17.21%	-27.27%	-35.99%	-2.57%	49.98%	20.46%	-	-
Horiz. %	67.85%	81.95%	112.68%	176.03%	180.67%	120.46%	100.00%	-
EY	5.39	4.46	3.24	2.08	2.02	3.03	3.65	29.76%
YoY %	20.85%	37.65%	55.77%	2.97%	-33.33%	-16.99%	-	-
Horiz. %	147.67%	122.19%	88.77%	56.99%	55.34%	83.01%	100.00%	-
DY	3.75	3.71	3.77	3.54	3.18	3.00	1.03	137.22%
YoY %	1.08%	-1.59%	6.50%	11.32%	6.00%	191.26%	-	-
Horiz. %	364.08%	360.19%	366.02%	343.69%	308.74%	291.26%	100.00%	-
P/NAPS	2.86	2.87	2.18	3.19	3.64	3.73	4.52	-26.35%
YoY %	-0.35%	31.65%	-31.66%	-12.36%	-2.41%	-17.48%	-	-
Horiz. %	63.27%	63.50%	48.23%	70.58%	80.53%	82.52%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	16/08/06	16/05/06	23/02/06	21/11/05	16/08/05	11/05/05	28/02/05	-
Price	9.95	10.60	10.30	9.65	11.60	12.50	14.40	-
P/RPS	1.46	1.69	1.77	1.75	2.07	2.14	2.36	-27.45%
YoY %	-13.61%	-4.52%	1.14%	-15.46%	-3.27%	-9.32%	-	-
Horiz. %	61.86%	71.61%	75.00%	74.15%	87.71%	90.68%	100.00%	-
P/EPS	18.48	23.54	31.93	43.86	48.62	32.97	26.28	-20.97%
YoY %	-21.50%	-26.28%	-27.20%	-9.79%	47.47%	25.46%	-	-
Horiz. %	70.32%	89.57%	121.50%	166.89%	185.01%	125.46%	100.00%	-
EY	5.41	4.25	3.13	2.28	2.06	3.03	3.81	26.41%
YoY %	27.29%	35.78%	37.28%	10.68%	-32.01%	-20.47%	-	-
Horiz. %	141.99%	111.55%	82.15%	59.84%	54.07%	79.53%	100.00%	-
DY	3.77	3.54	3.64	3.89	3.23	3.00	1.07	132.08%
YoY %	6.50%	-2.75%	-6.43%	20.43%	7.67%	180.37%	-	-
Horiz. %	352.34%	330.84%	340.19%	363.55%	301.87%	280.37%	100.00%	-
P/NAPS	2.84	3.01	2.25	2.91	3.58	3.73	4.34	-24.68%
YoY %	-5.65%	33.78%	-22.68%	-18.72%	-4.02%	-14.06%	-	-
Horiz. %	65.44%	69.35%	51.84%	67.05%	82.49%	85.94%	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