[MPI] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

26-Aug-2004

Admission Sponsor

Sponsor

Financial Year

30-Jun-2004

Quarter

30-Jun-2004 [#4]

Profit Trend

QoQ- 22.88%

YoY- 181.1%

Quarter Report

MPIB QtrReport FY04Q4 FINAL.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Annualized Quarter Result
Revenue	1,485,329	1,359,765	1,114,402	1,183,363	882,522	768,842	1,332,682	1.82%
YoY %	9.23%	22.02%	-5.83%	34.09%	14.79%	-42.31%	-	-
Horiz. %	111.45%	102.03%	83.62%	88.80%	66.22%	57.69%	100.00%	-
PBT	189,637	165,381	53,363	163,330	47,553	-17,791	317,658	-8.23%
YoY %	14.67%	209.92%	-67.33%	243.47%	367.29%	-105.60%	-	-
Horiz. %	59.70%	52.06%	16.80%	51.42%	14.97%	-5.60%	100.00%	-
Tax	-22,670	-15,511	28,899	-32,147	-886	17,791	-116,646	-23.88%
YoY %	-46.15%	-153.67%	189.90%	-3,528.33%	-104.98%	115.25%	-	-
Horiz. %	19.43%	13.30%	-24.77%	27.56%	0.76%	-15.25%	100.00%	-
NP	166,967	149,870	82,262	131,183	46,667	0	201,012	-3.04%
YoY %	11.41%	82.19%	-37.29%	181.10%	0.00%	0.00%	-	-
Horiz. %	83.06%	74.56%	40.92%	65.26%	23.22%	0.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	131,725	107,135	47,478	131,183	46,667	-33,263	201,012	-6.79%
YoY %	22.95%	125.65%	-63.81%	181.10%	240.30%	-116.55%	-	-
Horiz. %	65.53%	53.30%	23.62%	65.26%	23.22%	-16.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.95%	9.38%	-54.16%	19.68%	1.86%	-	36.72%	-
YoY %	27.40%	117.32%	-375.20%	958.06%	0.00%	-	-	-
Horiz. %	32.54%	25.54%	-147.49%	53.59%	5.07%	-	100.00%	-
Total Cost	1,318,362	1,209,895	1,032,140	1,052,180	835,855	768,842	1,131,670	2.57%
YoY %	8.96%	17.22%	-1.90%	25.88%	8.72%	-32.06%	-	-
Horiz. %	116.50%	106.91%	91.21%	92.98%	73.86%	67.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	713,396	696,198	662,344	670,336	652,462	688,337	801,250	-1.91%
YoY %	2.47%	5.11%	-1.19%	2.74%	-5.21%	-14.09%	-	-
Horiz. %	89.04%	86.89%	82.66%	83.66%	81.43%	85.91%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	77,966	74,592	74,588	119,347	69,264	81,168	131,477	-8.33%
YoY %	4.52%	0.01%	-37.50%	72.31%	-14.67%	-38.26%	-	-
Horiz. %	59.30%	56.73%	56.73%	90.77%	52.68%	61.74%	100.00%	-
Div Payout %	59.19%	69.62%	157.10%	90.98%	148.42%	0.00%	65.41%	-
YoY %	-14.98%	-55.68%	72.68%	-38.70%	0.00%	0.00%	-	-
Horiz. %	90.49%	106.44%	240.18%	139.09%	226.91%	0.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	713,396	696,198	662,344	670,336	652,462	688,337	801,250	-1.91%
YoY %	2.47%	5.11%	-1.19%	2.74%	-5.21%	-14.09%	-	-
Horiz. %	89.04%	86.89%	82.66%	83.66%	81.43%	85.91%	100.00%	-
NOSH	194,917	198,913	198,902	198,912	198,921	198,941	199,813	-0.41%
YoY %	-2.01%	0.01%	-0.01%	-0.00%	-0.01%	-0.44%	-	-
Horiz. %	97.55%	99.55%	99.54%	99.55%	99.55%	99.56%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	11.24%	11.02%	7.38%	11.09%	5.29%	0.00%	15.08%	-
YoY %	2.00%	49.32%	-33.45%	109.64%	0.00%	0.00%	-	-
Horiz. %	74.54%	73.08%	48.94%	73.54%	35.08%	0.00%	100.00%	-
ROE	18.46%	15.39%	7.17%	19.57%	7.15%	-4.83%	25.09%	-
YoY %	19.95%	114.64%	-63.36%	173.71%	248.03%	-119.25%	-	-
Horiz. %	73.58%	61.34%	28.58%	78.00%	28.50%	-19.25%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	762.03	683.59	560.28	594.92	443.65	386.47	666.96	2.24%
YoY %	11.47%	22.01%	-5.82%	34.10%	14.80%	-42.05%	-	-
Horiz. %	114.25%	102.49%	84.01%	89.20%	66.52%	57.95%	100.00%	-
EPS	67.58	53.86	23.87	65.95	23.46	-16.72	100.60	-6.41%
YoY %	25.47%	125.64%	-63.81%	181.12%	240.31%	-116.62%	-	-
Horiz. %	67.18%	53.54%	23.73%	65.56%	23.32%	-16.62%	100.00%	-
DPS	40.00	37.50	37.50	60.00	34.82	40.80	65.80	-7.95%
YoY %	6.67%	0.00%	-37.50%	72.31%	-14.66%	-37.99%	-	-
Horiz. %	60.79%	56.99%	56.99%	91.19%	52.92%	62.01%	100.00%	-
NAPS	3.66	3.50	3.33	3.37	3.28	3.46	4.01	-1.50%
YoY %	4.57%	5.11%	-1.19%	2.74%	-5.20%	-13.72%	-	-
Horiz. %	91.27%	87.28%	83.04%	84.04%	81.80%	86.28%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 198,883
RPS	745.45	682.43	559.29	593.90	442.92	385.86	668.84	1.82%
YoY %	9.23%	22.02%	-5.83%	34.09%	14.79%	-42.31%	-	-
Horiz. %	111.45%	102.03%	83.62%	88.80%	66.22%	57.69%	100.00%	-
EPS	66.11	53.77	23.83	65.84	23.42	-16.69	100.88	-6.79%
YoY %	22.95%	125.64%	-63.81%	181.13%	240.32%	-116.54%	-	-
Horiz. %	65.53%	53.30%	23.62%	65.27%	23.22%	-16.54%	100.00%	-
DPS	39.13	37.44	37.43	59.90	34.76	40.74	65.99	-8.33%
YoY %	4.51%	0.03%	-37.51%	72.32%	-14.68%	-38.26%	-	-
Horiz. %	59.30%	56.74%	56.72%	90.77%	52.67%	61.74%	100.00%	-
NAPS	3.5804	3.494	3.3241	3.3643	3.2746	3.4546	4.0213	-1.91%
YoY %	2.47%	5.11%	-1.19%	2.74%	-5.21%	-14.09%	-	-
Horiz. %	89.04%	86.89%	82.66%	83.66%	81.43%	85.91%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	9.90	10.00	11.80	15.50	14.40	15.10	13.20	-
P/RPS	1.30	1.46	2.11	2.61	3.25	3.91	1.98	-6.76%
YoY %	-10.96%	-30.81%	-19.16%	-19.69%	-16.88%	97.47%	-	-
Horiz. %	65.66%	73.74%	106.57%	131.82%	164.14%	197.47%	100.00%	-
P/EPS	14.65	18.57	49.43	23.50	61.38	-90.31	13.12	1.85%
YoY %	-21.11%	-62.43%	110.34%	-61.71%	167.97%	-788.34%	-	-
Horiz. %	111.66%	141.54%	376.75%	179.12%	467.84%	-688.34%	100.00%	-
EY	6.83	5.39	2.02	4.25	1.63	-1.11	7.62	-1.80%
YoY %	26.72%	166.83%	-52.47%	160.74%	246.85%	-114.57%	-	-
Horiz. %	89.63%	70.73%	26.51%	55.77%	21.39%	-14.57%	100.00%	-
DY	4.04	3.75	3.18	3.87	2.42	2.70	4.98	-3.42%
YoY %	7.73%	17.92%	-17.83%	59.92%	-10.37%	-45.78%	-	-
Horiz. %	81.12%	75.30%	63.86%	77.71%	48.59%	54.22%	100.00%	-
P/NAPS	2.70	2.86	3.54	4.60	4.39	4.36	3.29	-3.23%
YoY %	-5.59%	-19.21%	-23.04%	4.78%	0.69%	32.52%	-	-
Horiz. %	82.07%	86.93%	107.60%	139.82%	133.43%	132.52%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	24/08/07	16/08/06	16/08/05	26/08/04	27/08/03	15/08/02	27/08/01	-
Price	9.30	9.95	11.60	13.60	15.30	15.10	13.60	-
P/RPS	1.22	1.46	2.07	2.29	3.45	3.91	2.04	-8.20%
YoY %	-16.44%	-29.47%	-9.61%	-33.62%	-11.76%	91.67%	-	-
Horiz. %	59.80%	71.57%	101.47%	112.25%	169.12%	191.67%	100.00%	-
P/EPS	13.76	18.47	48.60	20.62	65.22	-90.31	13.52	0.29%
YoY %	-25.50%	-62.00%	135.69%	-68.38%	172.22%	-767.97%	-	-
Horiz. %	101.78%	136.61%	359.47%	152.51%	482.40%	-667.97%	100.00%	-
EY	7.27	5.41	2.06	4.85	1.53	-1.11	7.40	-0.29%
YoY %	34.38%	162.62%	-57.53%	216.99%	237.84%	-115.00%	-	-
Horiz. %	98.24%	73.11%	27.84%	65.54%	20.68%	-15.00%	100.00%	-
DY	4.30	3.77	3.23	4.41	2.28	2.70	4.84	-1.95%
YoY %	14.06%	16.72%	-26.76%	93.42%	-15.56%	-44.21%	-	-
Horiz. %	88.84%	77.89%	66.74%	91.12%	47.11%	55.79%	100.00%	-
P/NAPS	2.54	2.84	3.48	4.04	4.66	4.36	3.39	-4.69%
YoY %	-10.56%	-18.39%	-13.86%	-13.30%	6.88%	28.61%	-	-
Horiz. %	74.93%	83.78%	102.65%	119.17%	137.46%	128.61%	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