[MPI] QoQ TTM Result on 31-Mar-2001 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

02-May-2001

Admission Sponsor

Sponsor

Financial Year

30-Jun-2001

Quarter

31-Mar-2001 [#3]

Profit Trend

QoQ- -12.03%

YoY- 38.88%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
TTM Result
Revenue	871,964	1,098,092	1,350,682	1,566,343	1,644,518	1,618,855	1,526,578	-31.08%
YoY %	-20.59%	-18.70%	-13.77%	-4.75%	1.59%	6.04%	-	-
Horiz. %	57.12%	71.93%	88.48%	102.60%	107.73%	106.04%	100.00%	-
PBT	26,622	167,299	317,657	473,633	537,857	531,723	501,342	-85.79%
YoY %	-84.09%	-47.33%	-32.93%	-11.94%	1.15%	6.06%	-	-
Horiz. %	5.31%	33.37%	63.36%	94.47%	107.28%	106.06%	100.00%	-
Tax	-19,403	-57,116	-98,942	-156,551	-177,422	-180,756	-174,665	-76.79%
YoY %	66.03%	42.27%	36.80%	11.76%	1.84%	-3.49%	-	-
Horiz. %	11.11%	32.70%	56.65%	89.63%	101.58%	103.49%	100.00%	-
NP	7,219	110,183	218,715	317,082	360,435	350,967	326,677	-92.07%
YoY %	-93.45%	-49.62%	-31.02%	-12.03%	2.70%	7.44%	-	-
Horiz. %	2.21%	33.73%	66.95%	97.06%	110.33%	107.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-10,485	92,479	201,011	317,082	360,435	350,967	326,677	-
YoY %	-111.34%	-53.99%	-36.61%	-12.03%	2.70%	7.44%	-	-
Horiz. %	-3.21%	28.31%	61.53%	97.06%	110.33%	107.44%	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%	34.84%	-
YoY %	113.47%	9.60%	-5.75%	0.18%	-2.94%	-2.44%	-	-
Horiz. %	209.18%	97.99%	89.41%	94.86%	94.69%	97.56%	100.00%	-
Total Cost	864,745	987,909	1,131,967	1,249,261	1,284,083	1,267,888	1,199,901	-19.56%
YoY %	-12.47%	-12.73%	-9.39%	-2.71%	1.28%	5.67%	-	-
Horiz. %	72.07%	82.33%	94.34%	104.11%	107.02%	105.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	770,265	778,186	797,674	889,874	856,177	860,702	799,028	-2.40%
YoY %	-1.02%	-2.44%	-10.36%	3.94%	-0.53%	7.72%	-	-
Horiz. %	96.40%	97.39%	99.83%	111.37%	107.15%	107.72%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Dividend
Div	101,445	131,602	131,602	204,361	132,771	72,759	113,427	-7.15%
YoY %	-22.92%	0.00%	-35.60%	53.92%	82.48%	-35.85%	-	-
Horiz. %	89.44%	116.02%	116.02%	180.17%	117.05%	64.15%	100.00%	-
Div Payout %	0.00%	142.31%	65.47%	64.45%	36.84%	20.73%	34.72%	-
YoY %	0.00%	117.37%	1.58%	74.95%	77.71%	-40.29%	-	-
Horiz. %	0.00%	409.88%	188.57%	185.63%	106.11%	59.71%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Equity
Net Worth	770,265	778,186	797,674	889,874	856,177	860,702	799,028	-2.40%
YoY %	-1.02%	-2.44%	-10.36%	3.94%	-0.53%	7.72%	-	-
Horiz. %	96.40%	97.39%	99.83%	111.37%	107.15%	107.72%	100.00%	-
NOSH	199,035	198,011	198,921	199,971	200,041	201,098	203,237	-1.37%
YoY %	0.52%	-0.46%	-0.53%	-0.03%	-0.53%	-1.05%	-	-
Horiz. %	97.93%	97.43%	97.88%	98.39%	98.43%	98.95%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Ratio Analysis
NP Margin	0.83%	10.03%	16.19%	20.24%	21.92%	21.68%	21.40%	-
YoY %	-91.72%	-38.05%	-20.01%	-7.66%	1.11%	1.31%	-	-
Horiz. %	3.88%	46.87%	75.65%	94.58%	102.43%	101.31%	100.00%	-
ROE	-1.36%	11.88%	25.20%	35.63%	42.10%	40.78%	40.88%	-
YoY %	-111.45%	-52.86%	-29.27%	-15.37%	3.24%	-0.24%	-	-
Horiz. %	-3.33%	29.06%	61.64%	87.16%	102.98%	99.76%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Per Share
RPS	438.10	554.56	679.00	783.28	822.09	805.01	751.13	-30.12%
YoY %	-21.00%	-18.33%	-13.31%	-4.72%	2.12%	7.17%	-	-
Horiz. %	58.33%	73.83%	90.40%	104.28%	109.45%	107.17%	100.00%	-
EPS	-5.27	46.70	101.05	158.56	180.18	174.52	160.74	-
YoY %	-111.28%	-53.79%	-36.27%	-12.00%	3.24%	8.57%	-	-
Horiz. %	-3.28%	29.05%	62.87%	98.64%	112.09%	108.57%	100.00%	-
DPS	50.80	65.80	65.80	101.60	65.80	35.80	55.80	-6.05%
YoY %	-22.80%	0.00%	-35.24%	54.41%	83.80%	-35.84%	-	-
Horiz. %	91.04%	117.92%	117.92%	182.08%	117.92%	64.16%	100.00%	-
NAPS	3.87	3.93	4.01	4.45	4.28	4.28	3.9315	-1.04%
YoY %	-1.53%	-2.00%	-9.89%	3.97%	0.00%	8.86%	-	-
Horiz. %	98.44%	99.96%	102.00%	113.19%	108.86%	108.86%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 199,971
RPS	415.45	523.19	643.54	746.29	783.54	771.31	727.34	-31.08%
YoY %	-20.59%	-18.70%	-13.77%	-4.75%	1.59%	6.05%	-	-
Horiz. %	57.12%	71.93%	88.48%	102.61%	107.73%	106.05%	100.00%	-
EPS	-5.00	44.06	95.77	151.07	171.73	167.22	155.65	-
YoY %	-111.35%	-53.99%	-36.61%	-12.03%	2.70%	7.43%	-	-
Horiz. %	-3.21%	28.31%	61.53%	97.06%	110.33%	107.43%	100.00%	-
DPS	48.33	62.70	62.70	97.37	63.26	34.67	54.04	-7.15%
YoY %	-22.92%	0.00%	-35.61%	53.92%	82.46%	-35.84%	-	-
Horiz. %	89.43%	116.03%	116.03%	180.18%	117.06%	64.16%	100.00%	-
NAPS	3.67	3.7077	3.8006	4.2398	4.0793	4.1008	3.807	-2.40%
YoY %	-1.02%	-2.44%	-10.36%	3.93%	-0.52%	7.72%	-	-
Horiz. %	96.40%	97.39%	99.83%	111.37%	107.15%	107.72%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	-
Price	15.70	10.50	13.20	12.30	15.60	25.25	39.00	-
P/RPS	3.58	1.89	1.94	1.57	1.90	3.14	5.19	-21.87%
YoY %	89.42%	-2.58%	23.57%	-17.37%	-39.49%	-39.50%	-	-
Horiz. %	68.98%	36.42%	37.38%	30.25%	36.61%	60.50%	100.00%	-
P/EPS	-298.03	22.48	13.06	7.76	8.66	14.47	24.26	-
YoY %	-1,425.76%	72.13%	68.30%	-10.39%	-40.15%	-40.35%	-	-
Horiz. %	-1,228.48%	92.66%	53.83%	31.99%	35.70%	59.65%	100.00%	-
EY	-0.34	4.45	7.66	12.89	11.55	6.91	4.12	-
YoY %	-107.64%	-41.91%	-40.57%	11.60%	67.15%	67.72%	-	-
Horiz. %	-8.25%	108.01%	185.92%	312.86%	280.34%	167.72%	100.00%	-
DY	3.24	6.27	4.98	8.26	4.22	1.42	1.43	72.24%
YoY %	-48.33%	25.90%	-39.71%	95.73%	197.18%	-0.70%	-	-
Horiz. %	226.57%	438.46%	348.25%	577.62%	295.10%	99.30%	100.00%	-
P/NAPS	4.06	2.67	3.29	2.76	3.64	5.90	9.92	-44.78%
YoY %	52.06%	-18.84%	19.20%	-24.18%	-38.31%	-40.52%	-	-
Horiz. %	40.93%	26.92%	33.17%	27.82%	36.69%	59.48%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	06/02/02	12/11/01	27/08/01	02/05/01	07/02/01	16/10/00	21/08/00	-
Price	16.50	11.60	13.60	12.00	18.10	19.90	34.75	-
P/RPS	3.77	2.09	2.00	1.53	2.20	2.47	4.63	-12.76%
YoY %	80.38%	4.50%	30.72%	-30.45%	-10.93%	-46.65%	-	-
Horiz. %	81.43%	45.14%	43.20%	33.05%	47.52%	53.35%	100.00%	-
P/EPS	-313.22	24.84	13.46	7.57	10.05	11.40	21.62	-
YoY %	-1,360.95%	84.55%	77.81%	-24.68%	-11.84%	-47.27%	-	-
Horiz. %	-1,448.75%	114.89%	62.26%	35.01%	46.48%	52.73%	100.00%	-
EY	-0.32	4.03	7.43	13.21	9.95	8.77	4.63	-
YoY %	-107.94%	-45.76%	-43.75%	32.76%	13.45%	89.42%	-	-
Horiz. %	-6.91%	87.04%	160.48%	285.31%	214.90%	189.42%	100.00%	-
DY	3.08	5.67	4.84	8.47	3.64	1.80	1.61	53.92%
YoY %	-45.68%	17.15%	-42.86%	132.69%	102.22%	11.80%	-	-
Horiz. %	191.30%	352.17%	300.62%	526.09%	226.09%	111.80%	100.00%	-
P/NAPS	4.26	2.95	3.39	2.70	4.23	4.65	8.84	-38.45%
YoY %	44.41%	-12.98%	25.56%	-36.17%	-9.03%	-47.40%	-	-
Horiz. %	48.19%	33.37%	38.35%	30.54%	47.85%	52.60%	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

Latest Videos