[MPI] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

21-Nov-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

30-Sep-2005 [#1]

Profit Trend

QoQ- 19.5%

YoY- -20.72%

Quarter Report

MPIB QtrReport Q1-FY06.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Annualized Quarter Result
Revenue	1,576,424	1,542,972	1,596,392	1,188,712	1,260,476	987,536	879,464	10.20%
YoY %	2.17%	-3.35%	34.30%	-5.69%	27.64%	12.29%	-	-
Horiz. %	179.25%	175.44%	181.52%	135.16%	143.32%	112.29%	100.00%	-
PBT	148,120	163,916	256,780	90,924	118,752	88,476	64,200	14.93%
YoY %	-9.64%	-36.16%	182.41%	-23.43%	34.22%	37.81%	-	-
Horiz. %	230.72%	255.32%	399.97%	141.63%	184.97%	137.81%	100.00%	-
Tax	-13,348	-22,072	-12,696	4,668	-47,184	-36,736	-36,212	-15.31%
YoY %	39.53%	-73.85%	-371.98%	109.89%	-28.44%	-1.45%	-	-
Horiz. %	36.86%	60.95%	35.06%	-12.89%	130.30%	101.45%	100.00%	-
NP	134,772	141,844	244,084	95,592	71,568	51,740	27,988	29.91%
YoY %	-4.99%	-41.89%	155.34%	33.57%	38.32%	84.86%	-	-
Horiz. %	481.53%	506.80%	872.10%	341.55%	255.71%	184.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	111,192	104,944	184,272	56,736	71,568	51,740	27,988	25.82%
YoY %	5.95%	-43.05%	224.79%	-20.72%	38.32%	84.86%	-	-
Horiz. %	397.28%	374.96%	658.40%	202.72%	255.71%	184.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.01%	13.47%	4.94%	-5.13%	39.73%	41.52%	56.40%	-
YoY %	-33.11%	172.67%	196.30%	-112.91%	-4.31%	-26.38%	-	-
Horiz. %	15.98%	23.88%	8.76%	-9.10%	70.44%	73.62%	100.00%	-
Total Cost	1,441,652	1,401,128	1,352,308	1,093,120	1,188,908	935,796	851,476	9.16%
YoY %	2.89%	3.61%	23.71%	-8.06%	27.05%	9.90%	-	-
Horiz. %	169.31%	164.55%	158.82%	128.38%	139.63%	109.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	803,139	740,689	704,148	660,461	688,613	666,649	681,809	2.76%
YoY %	8.43%	5.19%	6.61%	-4.09%	3.29%	-2.22%	-	-
Horiz. %	117.80%	108.64%	103.28%	96.87%	101.00%	97.78%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	77,974	101,357	135,260	119,360	119,412	119,400	-	-
YoY %	-23.07%	-25.07%	13.32%	-0.04%	0.01%	0.00%	-	-
Horiz. %	65.30%	84.89%	113.28%	99.97%	100.01%	100.00%	-	-
Div Payout %	70.13%	96.58%	73.40%	210.38%	166.85%	230.77%	-	-
YoY %	-27.39%	31.58%	-65.11%	26.09%	-27.70%	0.00%	-	-
Horiz. %	30.39%	41.85%	31.81%	91.16%	72.30%	100.00%	-	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	803,139	740,689	704,148	660,461	688,613	666,649	681,809	2.76%
YoY %	8.43%	5.19%	6.61%	-4.09%	3.29%	-2.22%	-	-
Horiz. %	117.80%	108.64%	103.28%	96.87%	101.00%	97.78%	100.00%	-
NOSH	194,936	194,918	198,911	198,934	199,021	199,000	198,778	-0.32%
YoY %	0.01%	-2.01%	-0.01%	-0.04%	0.01%	0.11%	-	-
Horiz. %	98.07%	98.06%	100.07%	100.08%	100.12%	100.11%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	8.55%	9.19%	15.29%	8.04%	5.68%	5.24%	3.18%	-
YoY %	-6.96%	-39.90%	90.17%	41.55%	8.40%	64.78%	-	-
Horiz. %	268.87%	288.99%	480.82%	252.83%	178.62%	164.78%	100.00%	-
ROE	13.84%	14.17%	26.17%	8.59%	10.39%	7.76%	4.10%	-
YoY %	-2.33%	-45.85%	204.66%	-17.32%	33.89%	89.27%	-	-
Horiz. %	337.56%	345.61%	638.29%	209.51%	253.41%	189.27%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	808.68	791.60	802.56	597.54	633.34	496.25	442.43	10.56%
YoY %	2.16%	-1.37%	34.31%	-5.65%	27.63%	12.16%	-	-
Horiz. %	182.78%	178.92%	181.40%	135.06%	143.15%	112.16%	100.00%	-
EPS	57.04	53.84	92.64	28.52	35.96	26.00	14.08	26.23%
YoY %	5.94%	-41.88%	224.82%	-20.69%	38.31%	84.66%	-	-
Horiz. %	405.11%	382.39%	657.95%	202.56%	255.40%	184.66%	100.00%	-
DPS	40.00	52.00	68.00	60.00	60.00	60.00	0.00	-
YoY %	-23.08%	-23.53%	13.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	86.67%	113.33%	100.00%	100.00%	100.00%	-	-
NAPS	4.12	3.80	3.54	3.32	3.46	3.35	3.43	3.09%
YoY %	8.42%	7.34%	6.63%	-4.05%	3.28%	-2.33%	-	-
Horiz. %	120.12%	110.79%	103.21%	96.79%	100.87%	97.67%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 198,934
RPS	791.17	774.38	801.19	596.59	632.60	495.62	441.38	10.20%
YoY %	2.17%	-3.35%	34.29%	-5.69%	27.64%	12.29%	-	-
Horiz. %	179.25%	175.45%	181.52%	135.16%	143.32%	112.29%	100.00%	-
EPS	55.80	52.67	92.48	28.47	35.92	25.97	14.05	25.81%
YoY %	5.94%	-43.05%	224.83%	-20.74%	38.31%	84.84%	-	-
Horiz. %	397.15%	374.88%	658.22%	202.63%	255.66%	184.84%	100.00%	-
DPS	39.13	50.87	67.88	59.90	59.93	59.92	0.00	-
YoY %	-23.08%	-25.06%	13.32%	-0.05%	0.02%	0.00%	-	-
Horiz. %	65.30%	84.90%	113.28%	99.97%	100.02%	100.00%	-	-
NAPS	4.0308	3.7173	3.5339	3.3147	3.456	3.3458	3.4218	2.76%
YoY %	8.43%	5.19%	6.61%	-4.09%	3.29%	-2.22%	-	-
Horiz. %	117.80%	108.64%	103.28%	96.87%	101.00%	97.78%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	6.90	9.20	10.00	10.60	13.10	15.40	11.40	-
P/RPS	0.85	1.16	1.25	1.77	2.07	3.10	2.58	-16.87%
YoY %	-26.72%	-7.20%	-29.38%	-14.49%	-33.23%	20.16%	-	-
Horiz. %	32.95%	44.96%	48.45%	68.60%	80.23%	120.16%	100.00%	-
P/EPS	12.10	17.09	10.79	37.17	36.43	59.23	80.97	-27.13%
YoY %	-29.20%	58.39%	-70.97%	2.03%	-38.49%	-26.85%	-	-
Horiz. %	14.94%	21.11%	13.33%	45.91%	44.99%	73.15%	100.00%	-
EY	8.27	5.85	9.26	2.69	2.75	1.69	1.24	37.15%
YoY %	41.37%	-36.83%	244.24%	-2.18%	62.72%	36.29%	-	-
Horiz. %	666.94%	471.77%	746.77%	216.94%	221.77%	136.29%	100.00%	-
DY	5.80	5.65	6.80	5.66	4.58	3.90	0.00	-
YoY %	2.65%	-16.91%	20.14%	23.58%	17.44%	0.00%	-	-
Horiz. %	148.72%	144.87%	174.36%	145.13%	117.44%	100.00%	-	-
P/NAPS	1.67	2.42	2.82	3.19	3.79	4.60	3.32	-10.81%
YoY %	-30.99%	-14.18%	-11.60%	-15.83%	-17.61%	38.55%	-	-
Horiz. %	50.30%	72.89%	84.94%	96.08%	114.16%	138.55%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	18/11/08	27/11/07	31/10/06	21/11/05	25/11/04	18/11/03	14/11/02	-
Price	6.25	8.95	9.90	9.65	14.80	17.40	12.20	-
P/RPS	0.77	1.13	1.23	1.61	2.34	3.51	2.76	-19.14%
YoY %	-31.86%	-8.13%	-23.60%	-31.20%	-33.33%	27.17%	-	-
Horiz. %	27.90%	40.94%	44.57%	58.33%	84.78%	127.17%	100.00%	-
P/EPS	10.96	16.62	10.69	33.84	41.16	66.92	86.65	-29.12%
YoY %	-34.06%	55.47%	-68.41%	-17.78%	-38.49%	-22.77%	-	-
Horiz. %	12.65%	19.18%	12.34%	39.05%	47.50%	77.23%	100.00%	-
EY	9.13	6.02	9.36	2.96	2.43	1.49	1.15	41.19%
YoY %	51.66%	-35.68%	216.22%	21.81%	63.09%	29.57%	-	-
Horiz. %	793.91%	523.48%	813.91%	257.39%	211.30%	129.57%	100.00%	-
DY	6.40	5.81	6.87	6.22	4.05	3.45	0.00	-
YoY %	10.15%	-15.43%	10.45%	53.58%	17.39%	0.00%	-	-
Horiz. %	185.51%	168.41%	199.13%	180.29%	117.39%	100.00%	-	-
P/NAPS	1.52	2.36	2.80	2.91	4.28	5.19	3.56	-13.21%
YoY %	-35.59%	-15.71%	-3.78%	-32.01%	-17.53%	45.79%	-	-
Horiz. %	42.70%	66.29%	78.65%	81.74%	120.22%	145.79%	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