[MPI] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

16-Nov-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Sep-2010 [#1]

Profit Trend

QoQ- -1.96%

YoY- 45.36%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	1,322,488	1,273,396	1,262,452	1,481,800	1,249,276	1,576,424	1,542,972	-2.53%
YoY %	3.86%	0.87%	-14.80%	18.61%	-20.75%	2.17%	-	-
Horiz. %	85.71%	82.53%	81.82%	96.04%	80.97%	102.17%	100.00%	-
PBT	95,192	10,768	-39,740	139,160	86,080	148,120	163,916	-8.65%
YoY %	784.03%	127.10%	-128.56%	61.66%	-41.88%	-9.64%	-	-
Horiz. %	58.07%	6.57%	-24.24%	84.90%	52.51%	90.36%	100.00%	-
Tax	-10,176	-6,576	-6,372	-14,528	-9,808	-13,348	-22,072	-12.09%
YoY %	-54.74%	-3.20%	56.14%	-48.12%	26.52%	39.53%	-	-
Horiz. %	46.10%	29.79%	28.87%	65.82%	44.44%	60.47%	100.00%	-
NP	85,016	4,192	-46,112	124,632	76,272	134,772	141,844	-8.17%
YoY %	1,928.05%	109.09%	-137.00%	63.40%	-43.41%	-4.99%	-	-
Horiz. %	59.94%	2.96%	-32.51%	87.87%	53.77%	95.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,340	572	-38,500	103,344	71,096	111,192	104,944	-6.22%
YoY %	12,372.03%	101.49%	-137.25%	45.36%	-36.06%	5.95%	-	-
Horiz. %	67.98%	0.55%	-36.69%	98.48%	67.75%	105.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.69%	61.07%	-	10.44%	11.39%	9.01%	13.47%	-
YoY %	-82.50%	0.00%	-	-8.34%	26.42%	-33.11%	-	-
Horiz. %	79.36%	453.38%	-	77.51%	84.56%	66.89%	100.00%	-
Total Cost	1,237,472	1,269,204	1,308,564	1,357,168	1,173,004	1,441,652	1,401,128	-2.04%
YoY %	-2.50%	-3.01%	-3.58%	15.70%	-18.63%	2.89%	-	-
Horiz. %	88.32%	90.58%	93.39%	96.86%	83.72%	102.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	739,499	757,900	753,345	755,985	713,298	803,139	740,689	-0.02%
YoY %	-2.43%	0.60%	-0.35%	5.98%	-11.19%	8.43%	-	-
Horiz. %	99.84%	102.32%	101.71%	102.07%	96.30%	108.43%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	37,826	44,125	38,732	77,936	77,956	77,974	101,357	-15.13%
YoY %	-14.28%	13.92%	-50.30%	-0.03%	-0.02%	-23.07%	-	-
Horiz. %	37.32%	43.53%	38.21%	76.89%	76.91%	76.93%	100.00%	-
Div Payout %	53.02%	7,714.29%	0.00%	75.41%	109.65%	70.13%	96.58%	-
YoY %	-99.31%	0.00%	0.00%	-31.23%	56.35%	-27.39%	-	-
Horiz. %	54.90%	7,987.46%	0.00%	78.08%	113.53%	72.61%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	739,499	757,900	753,345	755,985	713,298	803,139	740,689	-0.02%
YoY %	-2.43%	0.60%	-0.35%	5.98%	-11.19%	8.43%	-	-
Horiz. %	99.84%	102.32%	101.71%	102.07%	96.30%	108.43%	100.00%	-
NOSH	189,130	204,285	193,661	194,841	194,890	194,936	194,918	-0.50%
YoY %	-7.42%	5.49%	-0.61%	-0.03%	-0.02%	0.01%	-	-
Horiz. %	97.03%	104.81%	99.36%	99.96%	99.99%	100.01%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	6.43%	0.33%	-3.65%	8.41%	6.11%	8.55%	9.19%	-
YoY %	1,848.48%	109.04%	-143.40%	37.64%	-28.54%	-6.96%	-	-
Horiz. %	69.97%	3.59%	-39.72%	91.51%	66.49%	93.04%	100.00%	-
ROE	9.65%	0.08%	-5.11%	13.67%	9.97%	13.84%	14.17%	-
YoY %	11,962.50%	101.57%	-137.38%	37.11%	-27.96%	-2.33%	-	-
Horiz. %	68.10%	0.56%	-36.06%	96.47%	70.36%	97.67%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	699.25	623.34	651.88	760.52	641.01	808.68	791.60	-2.04%
YoY %	12.18%	-4.38%	-14.28%	18.64%	-20.73%	2.16%	-	-
Horiz. %	88.33%	78.74%	82.35%	96.07%	80.98%	102.16%	100.00%	-
EPS	37.72	0.28	-19.88	53.04	36.48	57.04	53.84	-5.75%
YoY %	13,371.43%	101.41%	-137.48%	45.39%	-36.04%	5.94%	-	-
Horiz. %	70.06%	0.52%	-36.92%	98.51%	67.76%	105.94%	100.00%	-
DPS	20.00	21.60	20.00	40.00	40.00	40.00	52.00	-14.70%
YoY %	-7.41%	8.00%	-50.00%	0.00%	0.00%	-23.08%	-	-
Horiz. %	38.46%	41.54%	38.46%	76.92%	76.92%	76.92%	100.00%	-
NAPS	3.91	3.71	3.89	3.88	3.66	4.12	3.80	0.47%
YoY %	5.39%	-4.63%	0.26%	6.01%	-11.17%	8.42%	-	-
Horiz. %	102.89%	97.63%	102.37%	102.11%	96.32%	108.42%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 194,841
RPS	630.10	606.71	601.50	706.01	595.22	751.09	735.15	-2.53%
YoY %	3.86%	0.87%	-14.80%	18.61%	-20.75%	2.17%	-	-
Horiz. %	85.71%	82.53%	81.82%	96.04%	80.97%	102.17%	100.00%	-
EPS	33.99	0.27	-18.34	49.24	33.87	52.98	50.00	-6.22%
YoY %	12,488.89%	101.47%	-137.25%	45.38%	-36.07%	5.96%	-	-
Horiz. %	67.98%	0.54%	-36.68%	98.48%	67.74%	105.96%	100.00%	-
DPS	18.02	21.02	18.45	37.13	37.14	37.15	48.29	-15.13%
YoY %	-14.27%	13.93%	-50.31%	-0.03%	-0.03%	-23.07%	-	-
Horiz. %	37.32%	43.53%	38.21%	76.89%	76.91%	76.93%	100.00%	-
NAPS	3.5234	3.611	3.5893	3.6019	3.3985	3.8266	3.529	-0.02%
YoY %	-2.43%	0.60%	-0.35%	5.98%	-11.19%	8.43%	-	-
Horiz. %	99.84%	102.32%	101.71%	102.07%	96.30%	108.43%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	2.59	2.67	3.01	5.85	5.68	6.90	9.20	-
P/RPS	0.37	0.43	0.46	0.77	0.89	0.85	1.16	-17.32%
YoY %	-13.95%	-6.52%	-40.26%	-13.48%	4.71%	-26.72%	-	-
Horiz. %	31.90%	37.07%	39.66%	66.38%	76.72%	73.28%	100.00%	-
P/EPS	6.87	953.57	-15.14	11.03	15.57	12.10	17.09	-14.07%
YoY %	-99.28%	6,398.35%	-237.26%	-29.16%	28.68%	-29.20%	-	-
Horiz. %	40.20%	5,579.70%	-88.59%	64.54%	91.11%	70.80%	100.00%	-
EY	14.56	0.10	-6.60	9.07	6.42	8.27	5.85	16.39%
YoY %	14,460.00%	101.52%	-172.77%	41.28%	-22.37%	41.37%	-	-
Horiz. %	248.89%	1.71%	-112.82%	155.04%	109.74%	141.37%	100.00%	-
DY	7.72	8.09	6.64	6.84	7.04	5.80	5.65	5.33%
YoY %	-4.57%	21.84%	-2.92%	-2.84%	21.38%	2.65%	-	-
Horiz. %	136.64%	143.19%	117.52%	121.06%	124.60%	102.65%	100.00%	-
P/NAPS	0.66	0.72	0.77	1.51	1.55	1.67	2.42	-19.45%
YoY %	-8.33%	-6.49%	-49.01%	-2.58%	-7.19%	-30.99%	-	-
Horiz. %	27.27%	29.75%	31.82%	62.40%	64.05%	69.01%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	14/11/13	20/11/12	08/11/11	16/11/10	17/11/09	18/11/08	27/11/07	-
Price	2.88	2.63	3.21	5.75	5.60	6.25	8.95	-
P/RPS	0.41	0.42	0.49	0.76	0.87	0.77	1.13	-15.53%
YoY %	-2.38%	-14.29%	-35.53%	-12.64%	12.99%	-31.86%	-	-
Horiz. %	36.28%	37.17%	43.36%	67.26%	76.99%	68.14%	100.00%	-
P/EPS	7.64	939.29	-16.15	10.84	15.35	10.96	16.62	-12.13%
YoY %	-99.19%	5,916.04%	-248.99%	-29.38%	40.05%	-34.06%	-	-
Horiz. %	45.97%	5,651.56%	-97.17%	65.22%	92.36%	65.94%	100.00%	-
EY	13.10	0.11	-6.19	9.22	6.51	9.13	6.02	13.82%
YoY %	11,809.09%	101.78%	-167.14%	41.63%	-28.70%	51.66%	-	-
Horiz. %	217.61%	1.83%	-102.82%	153.16%	108.14%	151.66%	100.00%	-
DY	6.94	8.21	6.23	6.96	7.14	6.40	5.81	3.00%
YoY %	-15.47%	31.78%	-10.49%	-2.52%	11.56%	10.15%	-	-
Horiz. %	119.45%	141.31%	107.23%	119.79%	122.89%	110.15%	100.00%	-
P/NAPS	0.74	0.71	0.83	1.48	1.53	1.52	2.36	-17.56%
YoY %	4.23%	-14.46%	-43.92%	-3.27%	0.66%	-35.59%	-	-
Horiz. %	31.36%	30.08%	35.17%	62.71%	64.83%	64.41%	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