[MPI] QoQ TTM Result on 31-Dec-2007 [#2]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

26-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- 10.61%

YoY- -19.69%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	1,547,489	1,539,126	1,539,254	1,519,732	1,471,974	1,485,329	1,507,046	1.77%
YoY %	0.54%	-0.01%	1.28%	3.24%	-0.90%	-1.44%	-	-
Horiz. %	102.68%	102.13%	102.14%	100.84%	97.67%	98.56%	100.00%	-
PBT	152,530	156,479	166,005	182,324	166,421	189,637	207,431	-18.48%
YoY %	-2.52%	-5.74%	-8.95%	9.56%	-12.24%	-8.58%	-	-
Horiz. %	73.53%	75.44%	80.03%	87.90%	80.23%	91.42%	100.00%	-
Tax	-6,999	-9,180	-18,531	-22,694	-25,014	-22,670	-22,894	-54.52%
YoY %	23.76%	50.46%	18.34%	9.27%	-10.34%	0.98%	-	-
Horiz. %	30.57%	40.10%	80.94%	99.13%	109.26%	99.02%	100.00%	-
NP	145,531	147,299	147,474	159,630	141,407	166,967	184,537	-14.60%
YoY %	-1.20%	-0.12%	-7.62%	12.89%	-15.31%	-9.52%	-	-
Horiz. %	78.86%	79.82%	79.92%	86.50%	76.63%	90.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	113,738	112,176	112,648	123,761	111,892	131,724	144,343	-14.65%
YoY %	1.39%	-0.42%	-8.98%	10.61%	-15.06%	-8.74%	-	-
Horiz. %	78.80%	77.71%	78.04%	85.74%	77.52%	91.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.59%	5.87%	11.16%	12.45%	15.03%	11.95%	11.04%	-
YoY %	-21.81%	-47.40%	-10.36%	-17.17%	25.77%	8.24%	-	-
Horiz. %	41.58%	53.17%	101.09%	112.77%	136.14%	108.24%	100.00%	-
Total Cost	1,401,958	1,391,827	1,391,780	1,360,102	1,330,567	1,318,362	1,322,509	3.95%
YoY %	0.73%	0.00%	2.33%	2.22%	0.93%	-0.31%	-	-
Horiz. %	106.01%	105.24%	105.24%	102.84%	100.61%	99.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	803,139	765,810	779,741	771,690	740,689	713,307	730,304	6.52%
YoY %	4.87%	-1.79%	1.04%	4.19%	3.84%	-2.33%	-	-
Horiz. %	109.97%	104.86%	106.77%	105.67%	101.42%	97.67%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	66,278	72,123	72,123	71,107	71,107	79,583	79,583	-11.45%
YoY %	-8.10%	0.00%	1.43%	0.00%	-10.65%	0.00%	-	-
Horiz. %	83.28%	90.63%	90.63%	89.35%	89.35%	100.00%	100.00%	-
Div Payout %	58.27%	64.30%	64.03%	57.46%	63.55%	60.42%	55.13%	-
YoY %	-9.38%	0.42%	11.43%	-9.58%	5.18%	9.60%	-	-
Horiz. %	105.70%	116.63%	116.14%	104.23%	115.27%	109.60%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	803,139	765,810	779,741	771,690	740,689	713,307	730,304	6.52%
YoY %	4.87%	-1.79%	1.04%	4.19%	3.84%	-2.33%	-	-
Horiz. %	109.97%	104.86%	106.77%	105.67%	101.42%	97.67%	100.00%	-
NOSH	194,936	194,862	194,935	194,871	194,918	194,892	198,993	-1.36%
YoY %	0.04%	-0.04%	0.03%	-0.02%	0.01%	-2.06%	-	-
Horiz. %	97.96%	97.92%	97.96%	97.93%	97.95%	97.94%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	9.40%	9.57%	9.58%	10.50%	9.61%	11.24%	12.24%	-
YoY %	-1.78%	-0.10%	-8.76%	9.26%	-14.50%	-8.17%	-	-
Horiz. %	76.80%	78.19%	78.27%	85.78%	78.51%	91.83%	100.00%	-
ROE	14.16%	14.65%	14.45%	16.04%	15.11%	18.47%	19.76%	-
YoY %	-3.34%	1.38%	-9.91%	6.15%	-18.19%	-6.53%	-	-
Horiz. %	71.66%	74.14%	73.13%	81.17%	76.47%	93.47%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	793.84	789.85	789.62	779.86	755.18	762.13	757.34	3.17%
YoY %	0.51%	0.03%	1.25%	3.27%	-0.91%	0.63%	-	-
Horiz. %	104.82%	104.29%	104.26%	102.97%	99.71%	100.63%	100.00%	-
EPS	58.35	57.57	57.79	63.51	57.40	67.59	72.54	-13.47%
YoY %	1.35%	-0.38%	-9.01%	10.64%	-15.08%	-6.82%	-	-
Horiz. %	80.44%	79.36%	79.67%	87.55%	79.13%	93.18%	100.00%	-
DPS	34.00	37.00	37.00	36.49	36.48	40.83	40.00	-10.24%
YoY %	-8.11%	0.00%	1.40%	0.03%	-10.65%	2.08%	-	-
Horiz. %	85.00%	92.50%	92.50%	91.22%	91.20%	102.08%	100.00%	-
NAPS	4.12	3.93	4.00	3.96	3.80	3.66	3.67	7.99%
YoY %	4.83%	-1.75%	1.01%	4.21%	3.83%	-0.27%	-	-
Horiz. %	112.26%	107.08%	108.99%	107.90%	103.54%	99.73%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 194,871
RPS	737.31	733.32	733.38	724.08	701.33	707.69	718.04	1.77%
YoY %	0.54%	-0.01%	1.28%	3.24%	-0.90%	-1.44%	-	-
Horiz. %	102.68%	102.13%	102.14%	100.84%	97.67%	98.56%	100.00%	-
EPS	54.19	53.45	53.67	58.97	53.31	62.76	68.77	-14.65%
YoY %	1.38%	-0.41%	-8.99%	10.62%	-15.06%	-8.74%	-	-
Horiz. %	78.80%	77.72%	78.04%	85.75%	77.52%	91.26%	100.00%	-
DPS	31.58	34.36	34.36	33.88	33.88	37.92	37.92	-11.45%
YoY %	-8.09%	0.00%	1.42%	0.00%	-10.65%	0.00%	-	-
Horiz. %	83.28%	90.61%	90.61%	89.35%	89.35%	100.00%	100.00%	-
NAPS	3.8266	3.6487	3.7151	3.6767	3.529	3.3986	3.4796	6.52%
YoY %	4.88%	-1.79%	1.04%	4.19%	3.84%	-2.33%	-	-
Horiz. %	109.97%	104.86%	106.77%	105.66%	101.42%	97.67%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	6.90	7.00	8.75	9.30	9.20	9.90	10.30	-
P/RPS	0.87	0.89	1.11	1.19	1.22	1.30	1.36	-25.69%
YoY %	-2.25%	-19.82%	-6.72%	-2.46%	-6.15%	-4.41%	-	-
Horiz. %	63.97%	65.44%	81.62%	87.50%	89.71%	95.59%	100.00%	-
P/EPS	11.83	12.16	15.14	14.64	16.03	14.65	14.20	-11.43%
YoY %	-2.71%	-19.68%	3.42%	-8.67%	9.42%	3.17%	-	-
Horiz. %	83.31%	85.63%	106.62%	103.10%	112.89%	103.17%	100.00%	-
EY	8.46	8.22	6.60	6.83	6.24	6.83	7.04	12.99%
YoY %	2.92%	24.55%	-3.37%	9.46%	-8.64%	-2.98%	-	-
Horiz. %	120.17%	116.76%	93.75%	97.02%	88.64%	97.02%	100.00%	-
DY	4.93	5.29	4.23	3.92	3.97	4.12	3.88	17.26%
YoY %	-6.81%	25.06%	7.91%	-1.26%	-3.64%	6.19%	-	-
Horiz. %	127.06%	136.34%	109.02%	101.03%	102.32%	106.19%	100.00%	-
P/NAPS	1.67	1.78	2.19	2.35	2.42	2.70	2.81	-29.24%
YoY %	-6.18%	-18.72%	-6.81%	-2.89%	-10.37%	-3.91%	-	-
Horiz. %	59.43%	63.35%	77.94%	83.63%	86.12%	96.09%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	18/11/08	21/08/08	22/05/08	26/02/08	27/11/07	24/08/07	23/05/07	-
Price	6.25	6.95	8.70	8.70	8.95	9.30	10.00	-
P/RPS	0.79	0.88	1.10	1.12	1.19	1.22	1.32	-28.91%
YoY %	-10.23%	-20.00%	-1.79%	-5.88%	-2.46%	-7.58%	-	-
Horiz. %	59.85%	66.67%	83.33%	84.85%	90.15%	92.42%	100.00%	-
P/EPS	10.71	12.07	15.06	13.70	15.59	13.76	13.79	-15.46%
YoY %	-11.27%	-19.85%	9.93%	-12.12%	13.30%	-0.22%	-	-
Horiz. %	77.66%	87.53%	109.21%	99.35%	113.05%	99.78%	100.00%	-
EY	9.34	8.28	6.64	7.30	6.41	7.27	7.25	18.34%
YoY %	12.80%	24.70%	-9.04%	13.88%	-11.83%	0.28%	-	-
Horiz. %	128.83%	114.21%	91.59%	100.69%	88.41%	100.28%	100.00%	-
DY	5.44	5.32	4.25	4.19	4.08	4.39	4.00	22.68%
YoY %	2.26%	25.18%	1.43%	2.70%	-7.06%	9.75%	-	-
Horiz. %	136.00%	133.00%	106.25%	104.75%	102.00%	109.75%	100.00%	-
P/NAPS	1.52	1.77	2.18	2.20	2.36	2.54	2.72	-32.08%
YoY %	-14.12%	-18.81%	-0.91%	-6.78%	-7.09%	-6.62%	-	-
Horiz. %	55.88%	65.07%	80.15%	80.88%	86.76%	93.38%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-21 16:35:00

EMA 5

5 Mins

BUY

2024-05-21 14:40:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-21 11:30:00

EMA 5

5 Mins

SELL

2024-05-21 11:30:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

373

TOPGLOV

TOP GLOVE CORPORATION BHD

348

MBSB

MALAYSIA BUILDING SOCIETY BHD

341

DNEX

DAGANG NEXCHANGE BERHAD

337

NOTION

NOTION VTEC BHD

331

PTRANS

PERAK TRANSIT BERHAD

322

PBBANK

PUBLIC BANK BHD

313

HLIND

HONG LEONG INDUSTRIES BHD

312

MAYBANK

MALAYAN BANKING BHD

294

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.475

+0.025

65,597,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More