[MPI] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

27-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Sep-2007 [#1]

Profit Trend

QoQ- -20.33%

YoY- -43.05%

Quarter Report

MPIB QtrReport FY08Q1.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	1,481,800	1,249,276	1,576,424	1,542,972	1,596,392	1,188,712	1,260,476	2.73%
YoY %	18.61%	-20.75%	2.17%	-3.35%	34.30%	-5.69%	-	-
Horiz. %	117.56%	99.11%	125.07%	122.41%	126.65%	94.31%	100.00%	-
PBT	139,160	86,080	148,120	163,916	256,780	90,924	118,752	2.67%
YoY %	61.66%	-41.88%	-9.64%	-36.16%	182.41%	-23.43%	-	-
Horiz. %	117.19%	72.49%	124.73%	138.03%	216.23%	76.57%	100.00%	-
Tax	-14,528	-9,808	-13,348	-22,072	-12,696	4,668	-47,184	-17.81%
YoY %	-48.12%	26.52%	39.53%	-73.85%	-371.98%	109.89%	-	-
Horiz. %	30.79%	20.79%	28.29%	46.78%	26.91%	-9.89%	100.00%	-
NP	124,632	76,272	134,772	141,844	244,084	95,592	71,568	9.68%
YoY %	63.40%	-43.41%	-4.99%	-41.89%	155.34%	33.57%	-	-
Horiz. %	174.14%	106.57%	188.31%	198.19%	341.05%	133.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	103,344	71,096	111,192	104,944	184,272	56,736	71,568	6.31%
YoY %	45.36%	-36.06%	5.95%	-43.05%	224.79%	-20.72%	-	-
Horiz. %	144.40%	99.34%	155.37%	146.64%	257.48%	79.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.44%	11.39%	9.01%	13.47%	4.94%	-5.13%	39.73%	-
YoY %	-8.34%	26.42%	-33.11%	172.67%	196.30%	-112.91%	-	-
Horiz. %	26.28%	28.67%	22.68%	33.90%	12.43%	-12.91%	100.00%	-
Total Cost	1,357,168	1,173,004	1,441,652	1,401,128	1,352,308	1,093,120	1,188,908	2.22%
YoY %	15.70%	-18.63%	2.89%	3.61%	23.71%	-8.06%	-	-
Horiz. %	114.15%	98.66%	121.26%	117.85%	113.74%	91.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	755,985	713,298	803,139	740,689	704,148	660,461	688,613	1.56%
YoY %	5.98%	-11.19%	8.43%	5.19%	6.61%	-4.09%	-	-
Horiz. %	109.78%	103.58%	116.63%	107.56%	102.26%	95.91%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	77,936	77,956	77,974	101,357	135,260	119,360	119,412	-6.86%
YoY %	-0.03%	-0.02%	-23.07%	-25.07%	13.32%	-0.04%	-	-
Horiz. %	65.27%	65.28%	65.30%	84.88%	113.27%	99.96%	100.00%	-
Div Payout %	75.41%	109.65%	70.13%	96.58%	73.40%	210.38%	166.85%	-
YoY %	-31.23%	56.35%	-27.39%	31.58%	-65.11%	26.09%	-	-
Horiz. %	45.20%	65.72%	42.03%	57.88%	43.99%	126.09%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	755,985	713,298	803,139	740,689	704,148	660,461	688,613	1.56%
YoY %	5.98%	-11.19%	8.43%	5.19%	6.61%	-4.09%	-	-
Horiz. %	109.78%	103.58%	116.63%	107.56%	102.26%	95.91%	100.00%	-
NOSH	194,841	194,890	194,936	194,918	198,911	198,934	199,021	-0.35%
YoY %	-0.03%	-0.02%	0.01%	-2.01%	-0.01%	-0.04%	-	-
Horiz. %	97.90%	97.92%	97.95%	97.94%	99.94%	99.96%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	8.41%	6.11%	8.55%	9.19%	15.29%	8.04%	5.68%	-
YoY %	37.64%	-28.54%	-6.96%	-39.90%	90.17%	41.55%	-	-
Horiz. %	148.06%	107.57%	150.53%	161.80%	269.19%	141.55%	100.00%	-
ROE	13.67%	9.97%	13.84%	14.17%	26.17%	8.59%	10.39%	-
YoY %	37.11%	-27.96%	-2.33%	-45.85%	204.66%	-17.32%	-	-
Horiz. %	131.57%	95.96%	133.21%	136.38%	251.88%	82.68%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	760.52	641.01	808.68	791.60	802.56	597.54	633.34	3.09%
YoY %	18.64%	-20.73%	2.16%	-1.37%	34.31%	-5.65%	-	-
Horiz. %	120.08%	101.21%	127.68%	124.99%	126.72%	94.35%	100.00%	-
EPS	53.04	36.48	57.04	53.84	92.64	28.52	35.96	6.68%
YoY %	45.39%	-36.04%	5.94%	-41.88%	224.82%	-20.69%	-	-
Horiz. %	147.50%	101.45%	158.62%	149.72%	257.62%	79.31%	100.00%	-
DPS	40.00	40.00	40.00	52.00	68.00	60.00	60.00	-6.53%
YoY %	0.00%	0.00%	-23.08%	-23.53%	13.33%	0.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	86.67%	113.33%	100.00%	100.00%	-
NAPS	3.88	3.66	4.12	3.80	3.54	3.32	3.46	1.92%
YoY %	6.01%	-11.17%	8.42%	7.34%	6.63%	-4.05%	-	-
Horiz. %	112.14%	105.78%	119.08%	109.83%	102.31%	95.95%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 194,918
RPS	743.68	626.98	791.17	774.38	801.19	596.59	632.60	2.73%
YoY %	18.61%	-20.75%	2.17%	-3.35%	34.29%	-5.69%	-	-
Horiz. %	117.56%	99.11%	125.07%	122.41%	126.65%	94.31%	100.00%	-
EPS	51.87	35.68	55.80	52.67	92.48	28.47	35.92	6.31%
YoY %	45.38%	-36.06%	5.94%	-43.05%	224.83%	-20.74%	-	-
Horiz. %	144.40%	99.33%	155.35%	146.63%	257.46%	79.26%	100.00%	-
DPS	39.11	39.12	39.13	50.87	67.88	59.90	59.93	-6.86%
YoY %	-0.03%	-0.03%	-23.08%	-25.06%	13.32%	-0.05%	-	-
Horiz. %	65.26%	65.28%	65.29%	84.88%	113.27%	99.95%	100.00%	-
NAPS	3.7941	3.5799	4.0308	3.7173	3.5339	3.3147	3.456	1.56%
YoY %	5.98%	-11.19%	8.43%	5.19%	6.61%	-4.09%	-	-
Horiz. %	109.78%	103.59%	116.63%	107.56%	102.25%	95.91%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	5.85	5.68	6.90	9.20	10.00	10.60	13.10	-
P/RPS	0.77	0.89	0.85	1.16	1.25	1.77	2.07	-15.18%
YoY %	-13.48%	4.71%	-26.72%	-7.20%	-29.38%	-14.49%	-	-
Horiz. %	37.20%	43.00%	41.06%	56.04%	60.39%	85.51%	100.00%	-
P/EPS	11.03	15.57	12.10	17.09	10.79	37.17	36.43	-18.04%
YoY %	-29.16%	28.68%	-29.20%	58.39%	-70.97%	2.03%	-	-
Horiz. %	30.28%	42.74%	33.21%	46.91%	29.62%	102.03%	100.00%	-
EY	9.07	6.42	8.27	5.85	9.26	2.69	2.75	21.99%
YoY %	41.28%	-22.37%	41.37%	-36.83%	244.24%	-2.18%	-	-
Horiz. %	329.82%	233.45%	300.73%	212.73%	336.73%	97.82%	100.00%	-
DY	6.84	7.04	5.80	5.65	6.80	5.66	4.58	6.91%
YoY %	-2.84%	21.38%	2.65%	-16.91%	20.14%	23.58%	-	-
Horiz. %	149.34%	153.71%	126.64%	123.36%	148.47%	123.58%	100.00%	-
P/NAPS	1.51	1.55	1.67	2.42	2.82	3.19	3.79	-14.21%
YoY %	-2.58%	-7.19%	-30.99%	-14.18%	-11.60%	-15.83%	-	-
Horiz. %	39.84%	40.90%	44.06%	63.85%	74.41%	84.17%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	16/11/10	17/11/09	18/11/08	27/11/07	31/10/06	21/11/05	25/11/04	-
Price	5.75	5.60	6.25	8.95	9.90	9.65	14.80	-
P/RPS	0.76	0.87	0.77	1.13	1.23	1.61	2.34	-17.08%
YoY %	-12.64%	12.99%	-31.86%	-8.13%	-23.60%	-31.20%	-	-
Horiz. %	32.48%	37.18%	32.91%	48.29%	52.56%	68.80%	100.00%	-
P/EPS	10.84	15.35	10.96	16.62	10.69	33.84	41.16	-19.93%
YoY %	-29.38%	40.05%	-34.06%	55.47%	-68.41%	-17.78%	-	-
Horiz. %	26.34%	37.29%	26.63%	40.38%	25.97%	82.22%	100.00%	-
EY	9.22	6.51	9.13	6.02	9.36	2.96	2.43	24.87%
YoY %	41.63%	-28.70%	51.66%	-35.68%	216.22%	21.81%	-	-
Horiz. %	379.42%	267.90%	375.72%	247.74%	385.19%	121.81%	100.00%	-
DY	6.96	7.14	6.40	5.81	6.87	6.22	4.05	9.43%
YoY %	-2.52%	11.56%	10.15%	-15.43%	10.45%	53.58%	-	-
Horiz. %	171.85%	176.30%	158.02%	143.46%	169.63%	153.58%	100.00%	-
P/NAPS	1.48	1.53	1.52	2.36	2.80	2.91	4.28	-16.21%
YoY %	-3.27%	0.66%	-35.59%	-15.71%	-3.78%	-32.01%	-	-
Horiz. %	34.58%	35.75%	35.51%	55.14%	65.42%	67.99%	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