[MPI] QoQ TTM Result on 31-Mar-2003 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

16-May-2003

Admission Sponsor

Sponsor

Financial Year

30-Jun-2003

Quarter

31-Mar-2003 [#3]

Profit Trend

QoQ- 376.94%

YoY- 128.05%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
TTM Result
Revenue	992,317	909,540	882,522	871,148	839,606	809,892	768,842	18.48%
YoY %	9.10%	3.06%	1.31%	3.76%	3.67%	5.34%	-	-
Horiz. %	129.07%	118.30%	114.79%	113.31%	109.20%	105.34%	100.00%	-
PBT	90,694	53,622	47,553	42,815	26,729	11,925	-17,792	-
YoY %	69.14%	12.76%	11.07%	60.18%	124.14%	167.02%	-	-
Horiz. %	-509.75%	-301.38%	-267.27%	-240.64%	-150.23%	-67.02%	100.00%	-
Tax	-9,814	-1,017	-886	-26,499	-23,308	-20,478	-14,589	-23.17%
YoY %	-865.00%	-14.79%	96.66%	-13.69%	-13.82%	-40.37%	-	-
Horiz. %	67.27%	6.97%	6.07%	181.64%	159.76%	140.37%	100.00%	-
NP	80,880	52,605	46,667	16,316	3,421	-8,553	-32,381	-
YoY %	53.75%	12.72%	186.02%	376.94%	140.00%	73.59%	-	-
Horiz. %	-249.78%	-162.46%	-144.12%	-50.39%	-10.56%	26.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,880	52,605	46,667	16,316	3,421	-8,553	-32,381	-
YoY %	53.75%	12.72%	186.02%	376.94%	140.00%	73.59%	-	-
Horiz. %	-249.78%	-162.46%	-144.12%	-50.39%	-10.56%	26.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.82%	1.90%	1.86%	61.89%	87.20%	171.72%	-	-
YoY %	469.47%	2.15%	-96.99%	-29.03%	-49.22%	0.00%	-	-
Horiz. %	6.30%	1.11%	1.08%	36.04%	50.78%	100.00%	-	-
Total Cost	911,437	856,935	835,855	854,832	836,185	818,445	801,223	8.94%
YoY %	6.36%	2.52%	-2.22%	2.23%	2.17%	2.15%	-	-
Horiz. %	113.76%	106.95%	104.32%	106.69%	104.36%	102.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	666,403	666,649	652,434	648,448	674,209	681,809	596,353	7.66%
YoY %	-0.04%	2.18%	0.61%	-3.82%	-1.11%	14.33%	-	-
Horiz. %	111.75%	111.79%	109.40%	108.74%	113.06%	114.33%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Dividend
Div	68,914	98,398	68,548	29,977	80,767	81,137	81,137	-10.28%
YoY %	-29.96%	43.55%	128.67%	-62.88%	-0.46%	0.00%	-	-
Horiz. %	84.94%	121.27%	84.48%	36.95%	99.54%	100.00%	100.00%	-
Div Payout %	85.21%	187.05%	146.89%	183.73%	2,360.92%	0.00%	0.00%	-
YoY %	-54.45%	27.34%	-20.05%	-92.22%	0.00%	0.00%	-	-
Horiz. %	3.61%	7.92%	6.22%	7.78%	100.00%	-	-	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Equity
Net Worth	666,403	666,649	652,434	648,448	674,209	681,809	596,353	7.66%
YoY %	-0.04%	2.18%	0.61%	-3.82%	-1.11%	14.33%	-	-
Horiz. %	111.75%	111.79%	109.40%	108.74%	113.06%	114.33%	100.00%	-
NOSH	198,926	199,000	198,913	197,096	196,562	198,778	198,784	0.04%
YoY %	-0.04%	0.04%	0.92%	0.27%	-1.11%	-0.00%	-	-
Horiz. %	100.07%	100.11%	100.06%	99.15%	98.88%	100.00%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Ratio Analysis
NP Margin	8.15%	5.78%	5.29%	1.87%	0.41%	-1.06%	-4.21%	-
YoY %	41.00%	9.26%	182.89%	356.10%	138.68%	74.82%	-	-
Horiz. %	-193.59%	-137.29%	-125.65%	-44.42%	-9.74%	25.18%	100.00%	-
ROE	12.14%	7.89%	7.15%	2.52%	0.51%	-1.25%	-5.43%	-
YoY %	53.87%	10.35%	183.73%	394.12%	140.80%	76.98%	-	-
Horiz. %	-223.57%	-145.30%	-131.68%	-46.41%	-9.39%	23.02%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Per Share
RPS	498.84	457.06	443.67	441.99	427.14	407.43	386.77	18.43%
YoY %	9.14%	3.02%	0.38%	3.48%	4.84%	5.34%	-	-
Horiz. %	128.98%	118.17%	114.71%	114.28%	110.44%	105.34%	100.00%	-
EPS	40.66	26.43	23.46	8.28	1.74	-4.30	-16.29	-
YoY %	53.84%	12.66%	183.33%	375.86%	140.47%	73.60%	-	-
Horiz. %	-249.60%	-162.25%	-144.01%	-50.83%	-10.68%	26.40%	100.00%	-
DPS	34.82	49.82	34.82	15.25	40.80	40.80	40.80	-10.00%
YoY %	-30.11%	43.08%	128.33%	-62.62%	0.00%	0.00%	-	-
Horiz. %	85.34%	122.11%	85.34%	37.38%	100.00%	100.00%	100.00%	-
NAPS	3.35	3.35	3.28	3.29	3.43	3.43	3.00	7.61%
YoY %	0.00%	2.13%	-0.30%	-4.08%	0.00%	14.33%	-	-
Horiz. %	111.67%	111.67%	109.33%	109.67%	114.33%	114.33%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 197,096
RPS	498.02	456.48	442.92	437.21	421.38	406.46	385.86	18.48%
YoY %	9.10%	3.06%	1.31%	3.76%	3.67%	5.34%	-	-
Horiz. %	129.07%	118.30%	114.79%	113.31%	109.21%	105.34%	100.00%	-
EPS	40.59	26.40	23.42	8.19	1.72	-4.29	-16.25	-
YoY %	53.75%	12.72%	185.96%	376.16%	140.09%	73.60%	-	-
Horiz. %	-249.78%	-162.46%	-144.12%	-50.40%	-10.58%	26.40%	100.00%	-
DPS	34.59	49.38	34.40	15.04	40.54	40.72	40.72	-10.27%
YoY %	-29.95%	43.55%	128.72%	-62.90%	-0.44%	0.00%	-	-
Horiz. %	84.95%	121.27%	84.48%	36.94%	99.56%	100.00%	100.00%	-
NAPS	3.3445	3.3458	3.2744	3.2544	3.3837	3.4218	2.993	7.66%
YoY %	-0.04%	2.18%	0.61%	-3.82%	-1.11%	14.33%	-	-
Horiz. %	111.74%	111.79%	109.40%	108.73%	113.05%	114.33%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	-
Price	17.00	15.40	14.40	10.40	13.90	11.40	15.10	-
P/RPS	3.41	3.37	3.25	2.35	3.25	2.80	3.90	-8.53%
YoY %	1.19%	3.69%	38.30%	-27.69%	16.07%	-28.21%	-	-
Horiz. %	87.44%	86.41%	83.33%	60.26%	83.33%	71.79%	100.00%	-
P/EPS	41.81	58.26	61.38	125.63	798.66	-264.94	-92.70	-
YoY %	-28.24%	-5.08%	-51.14%	-84.27%	401.45%	-185.80%	-	-
Horiz. %	-45.10%	-62.85%	-66.21%	-135.52%	-861.55%	285.80%	100.00%	-
EY	2.39	1.72	1.63	0.80	0.13	-0.38	-1.08	-
YoY %	38.95%	5.52%	103.75%	515.38%	134.21%	64.81%	-	-
Horiz. %	-221.30%	-159.26%	-150.93%	-74.07%	-12.04%	35.19%	100.00%	-
DY	2.05	3.24	2.42	1.47	2.94	3.58	2.70	-16.73%
YoY %	-36.73%	33.88%	64.63%	-50.00%	-17.88%	32.59%	-	-
Horiz. %	75.93%	120.00%	89.63%	54.44%	108.89%	132.59%	100.00%	-
P/NAPS	5.07	4.60	4.39	3.16	4.05	3.32	5.03	0.52%
YoY %	10.22%	4.78%	38.92%	-21.98%	21.99%	-34.00%	-	-
Horiz. %	100.80%	91.45%	87.28%	62.82%	80.52%	66.00%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	18/02/04	18/11/03	27/08/03	16/05/03	23/01/03	14/11/02	15/08/02	-
Price	18.00	17.40	15.30	12.40	13.60	12.20	15.10	-
P/RPS	3.61	3.81	3.45	2.81	3.18	2.99	3.90	-5.00%
YoY %	-5.25%	10.43%	22.78%	-11.64%	6.35%	-23.33%	-	-
Horiz. %	92.56%	97.69%	88.46%	72.05%	81.54%	76.67%	100.00%	-
P/EPS	44.27	65.82	65.21	149.79	781.42	-283.54	-92.70	-
YoY %	-32.74%	0.94%	-56.47%	-80.83%	375.59%	-205.87%	-	-
Horiz. %	-47.76%	-71.00%	-70.35%	-161.59%	-842.96%	305.87%	100.00%	-
EY	2.26	1.52	1.53	0.67	0.13	-0.35	-1.08	-
YoY %	48.68%	-0.65%	128.36%	415.38%	137.14%	67.59%	-	-
Horiz. %	-209.26%	-140.74%	-141.67%	-62.04%	-12.04%	32.41%	100.00%	-
DY	1.93	2.86	2.28	1.23	3.00	3.34	2.70	-20.00%
YoY %	-32.52%	25.44%	85.37%	-59.00%	-10.18%	23.70%	-	-
Horiz. %	71.48%	105.93%	84.44%	45.56%	111.11%	123.70%	100.00%	-
P/NAPS	5.37	5.19	4.66	3.77	3.97	3.56	5.03	4.44%
YoY %	3.47%	11.37%	23.61%	-5.04%	11.52%	-29.22%	-	-
Horiz. %	106.76%	103.18%	92.64%	74.95%	78.93%	70.78%	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