[MPI] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

24-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- -4.6%

YoY- 22.95%

Quarter Report

MPIB QtrReport FY07Q4.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	1,386,202	1,150,630	1,539,126	1,485,329	1,359,765	1,114,402	1,183,363	2.67%
YoY %	20.47%	-25.24%	3.62%	9.23%	22.02%	-5.83%	-	-
Horiz. %	117.14%	97.23%	130.06%	125.52%	114.91%	94.17%	100.00%	-
PBT	84,984	-61,734	156,479	189,637	165,381	53,363	163,330	-10.31%
YoY %	237.66%	-139.45%	-17.48%	14.67%	209.92%	-67.33%	-	-
Horiz. %	52.03%	-37.80%	95.81%	116.11%	101.26%	32.67%	100.00%	-
Tax	40,902	-4,163	-9,180	-22,670	-15,511	28,899	-32,147	-
YoY %	1,082.51%	54.65%	59.51%	-46.15%	-153.67%	189.90%	-	-
Horiz. %	-127.23%	12.95%	28.56%	70.52%	48.25%	-89.90%	100.00%	-
NP	125,886	-65,897	147,299	166,967	149,870	82,262	131,183	-0.68%
YoY %	291.03%	-144.74%	-11.78%	11.41%	82.19%	-37.29%	-	-
Horiz. %	95.96%	-50.23%	112.29%	127.28%	114.24%	62.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	105,407	-39,904	112,176	131,725	107,135	47,478	131,183	-3.57%
YoY %	364.15%	-135.57%	-14.84%	22.95%	125.65%	-63.81%	-	-
Horiz. %	80.35%	-30.42%	85.51%	100.41%	81.67%	36.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-48.13%	-	5.87%	11.95%	9.38%	-54.16%	19.68%	-
YoY %	0.00%	-	-50.88%	27.40%	117.32%	-375.20%	-	-
Horiz. %	-244.56%	-	29.83%	60.72%	47.66%	-275.20%	100.00%	-
Total Cost	1,260,316	1,216,527	1,391,827	1,318,362	1,209,895	1,032,140	1,052,180	3.05%
YoY %	3.60%	-12.59%	5.57%	8.96%	17.22%	-1.90%	-	-
Horiz. %	119.78%	115.62%	132.28%	125.30%	114.99%	98.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	740,655	699,830	766,032	713,396	696,198	662,344	670,336	1.67%
YoY %	5.83%	-8.64%	7.38%	2.47%	5.11%	-1.19%	-	-
Horiz. %	110.49%	104.40%	114.28%	106.42%	103.86%	98.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	48,727	38,987	72,120	77,966	74,592	74,588	119,347	-13.86%
YoY %	24.98%	-45.94%	-7.50%	4.52%	0.01%	-37.50%	-	-
Horiz. %	40.83%	32.67%	60.43%	65.33%	62.50%	62.50%	100.00%	-
Div Payout %	46.23%	0.00%	64.29%	59.19%	69.62%	157.10%	90.98%	-
YoY %	0.00%	0.00%	8.62%	-14.98%	-55.68%	72.68%	-	-
Horiz. %	50.81%	0.00%	70.66%	65.06%	76.52%	172.68%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	740,655	699,830	766,032	713,396	696,198	662,344	670,336	1.67%
YoY %	5.83%	-8.64%	7.38%	2.47%	5.11%	-1.19%	-	-
Horiz. %	110.49%	104.40%	114.28%	106.42%	103.86%	98.81%	100.00%	-
NOSH	194,909	194,938	194,919	194,917	198,913	198,902	198,912	-0.33%
YoY %	-0.01%	0.01%	0.00%	-2.01%	0.01%	-0.01%	-	-
Horiz. %	97.99%	98.00%	97.99%	97.99%	100.00%	99.99%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	9.08%	-5.73%	9.57%	11.24%	11.02%	7.38%	11.09%	-
YoY %	258.46%	-159.87%	-14.86%	2.00%	49.32%	-33.45%	-	-
Horiz. %	81.88%	-51.67%	86.29%	101.35%	99.37%	66.55%	100.00%	-
ROE	14.23%	-5.70%	14.64%	18.46%	15.39%	7.17%	19.57%	-
YoY %	349.65%	-138.93%	-20.69%	19.95%	114.64%	-63.36%	-	-
Horiz. %	72.71%	-29.13%	74.81%	94.33%	78.64%	36.64%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	711.20	590.25	789.62	762.03	683.59	560.28	594.92	3.01%
YoY %	20.49%	-25.25%	3.62%	11.47%	22.01%	-5.82%	-	-
Horiz. %	119.55%	99.22%	132.73%	128.09%	114.90%	94.18%	100.00%	-
EPS	54.08	-20.47	57.55	67.58	53.86	23.87	65.95	-3.25%
YoY %	364.19%	-135.57%	-14.84%	25.47%	125.64%	-63.81%	-	-
Horiz. %	82.00%	-31.04%	87.26%	102.47%	81.67%	36.19%	100.00%	-
DPS	25.00	20.00	37.00	40.00	37.50	37.50	60.00	-13.57%
YoY %	25.00%	-45.95%	-7.50%	6.67%	0.00%	-37.50%	-	-
Horiz. %	41.67%	33.33%	61.67%	66.67%	62.50%	62.50%	100.00%	-
NAPS	3.80	3.59	3.93	3.66	3.50	3.33	3.37	2.02%
YoY %	5.85%	-8.65%	7.38%	4.57%	5.11%	-1.19%	-	-
Horiz. %	112.76%	106.53%	116.62%	108.61%	103.86%	98.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 194,892
RPS	695.70	577.47	772.45	745.45	682.43	559.29	593.90	2.67%
YoY %	20.47%	-25.24%	3.62%	9.23%	22.02%	-5.83%	-	-
Horiz. %	117.14%	97.23%	130.06%	125.52%	114.91%	94.17%	100.00%	-
EPS	52.90	-20.03	56.30	66.11	53.77	23.83	65.84	-3.57%
YoY %	364.10%	-135.58%	-14.84%	22.95%	125.64%	-63.81%	-	-
Horiz. %	80.35%	-30.42%	85.51%	100.41%	81.67%	36.19%	100.00%	-
DPS	24.46	19.57	36.20	39.13	37.44	37.43	59.90	-13.86%
YoY %	24.99%	-45.94%	-7.49%	4.51%	0.03%	-37.51%	-	-
Horiz. %	40.83%	32.67%	60.43%	65.33%	62.50%	62.49%	100.00%	-
NAPS	3.7172	3.5123	3.8445	3.5804	3.494	3.3241	3.3643	1.67%
YoY %	5.83%	-8.64%	7.38%	2.47%	5.11%	-1.19%	-	-
Horiz. %	110.49%	104.40%	114.27%	106.42%	103.86%	98.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	6.18	5.00	7.00	9.90	10.00	11.80	15.50	-
P/RPS	0.87	0.85	0.89	1.30	1.46	2.11	2.61	-16.72%
YoY %	2.35%	-4.49%	-31.54%	-10.96%	-30.81%	-19.16%	-	-
Horiz. %	33.33%	32.57%	34.10%	49.81%	55.94%	80.84%	100.00%	-
P/EPS	11.43	-24.43	12.16	14.65	18.57	49.43	23.50	-11.31%
YoY %	146.79%	-300.90%	-17.00%	-21.11%	-62.43%	110.34%	-	-
Horiz. %	48.64%	-103.96%	51.74%	62.34%	79.02%	210.34%	100.00%	-
EY	8.75	-4.09	8.22	6.83	5.39	2.02	4.25	12.78%
YoY %	313.94%	-149.76%	20.35%	26.72%	166.83%	-52.47%	-	-
Horiz. %	205.88%	-96.24%	193.41%	160.71%	126.82%	47.53%	100.00%	-
DY	4.05	4.00	5.29	4.04	3.75	3.18	3.87	0.76%
YoY %	1.25%	-24.39%	30.94%	7.73%	17.92%	-17.83%	-	-
Horiz. %	104.65%	103.36%	136.69%	104.39%	96.90%	82.17%	100.00%	-
P/NAPS	1.63	1.39	1.78	2.70	2.86	3.54	4.60	-15.87%
YoY %	17.27%	-21.91%	-34.07%	-5.59%	-19.21%	-23.04%	-	-
Horiz. %	35.43%	30.22%	38.70%	58.70%	62.17%	76.96%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	19/08/09	21/08/08	24/08/07	16/08/06	16/08/05	26/08/04	-
Price	5.98	5.75	6.95	9.30	9.95	11.60	13.60	-
P/RPS	0.84	0.97	0.88	1.22	1.46	2.07	2.29	-15.38%
YoY %	-13.40%	10.23%	-27.87%	-16.44%	-29.47%	-9.61%	-	-
Horiz. %	36.68%	42.36%	38.43%	53.28%	63.76%	90.39%	100.00%	-
P/EPS	11.06	-28.09	12.08	13.76	18.47	48.60	20.62	-9.85%
YoY %	139.37%	-332.53%	-12.21%	-25.50%	-62.00%	135.69%	-	-
Horiz. %	53.64%	-136.23%	58.58%	66.73%	89.57%	235.69%	100.00%	-
EY	9.04	-3.56	8.28	7.27	5.41	2.06	4.85	10.93%
YoY %	353.93%	-143.00%	13.89%	34.38%	162.62%	-57.53%	-	-
Horiz. %	186.39%	-73.40%	170.72%	149.90%	111.55%	42.47%	100.00%	-
DY	4.18	3.48	5.32	4.30	3.77	3.23	4.41	-0.88%
YoY %	20.11%	-34.59%	23.72%	14.06%	16.72%	-26.76%	-	-
Horiz. %	94.78%	78.91%	120.63%	97.51%	85.49%	73.24%	100.00%	-
P/NAPS	1.57	1.60	1.77	2.54	2.84	3.48	4.04	-14.56%
YoY %	-1.88%	-9.60%	-30.31%	-10.56%	-18.39%	-13.86%	-	-
Horiz. %	38.86%	39.60%	43.81%	62.87%	70.30%	86.14%	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