[MPI] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

17-May-2004

Admission Sponsor

Sponsor

Financial Year

30-Jun-2004

Quarter

31-Mar-2004 [#3]

Profit Trend

QoQ- 27.58%

YoY- 872.08%

Quarter Report

MPIB QtrReport FY04Q3.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Annualized Quarter Result
Revenue	1,491,952	1,295,577	1,114,104	1,139,624	857,992	721,584	1,494,189	-0.02%
YoY %	15.16%	16.29%	-2.24%	32.82%	18.90%	-51.71%	-	-
Horiz. %	99.85%	86.71%	74.56%	76.27%	57.42%	48.29%	100.00%	-
PBT	197,288	141,221	67,232	158,033	39,576	-41,232	437,369	-12.42%
YoY %	39.70%	110.05%	-57.46%	299.32%	195.98%	-109.43%	-	-
Horiz. %	45.11%	32.29%	15.37%	36.13%	9.05%	-9.43%	100.00%	-
Tax	-23,374	-13,530	-34,862	-51,273	-28,593	41,232	-145,749	-26.28%
YoY %	-72.76%	61.19%	32.01%	-79.32%	-169.35%	128.29%	-	-
Horiz. %	16.04%	9.28%	23.92%	35.18%	19.62%	-28.29%	100.00%	-
NP	173,913	127,690	32,369	106,760	10,982	0	291,620	-8.25%
YoY %	36.20%	294.48%	-69.68%	872.14%	0.00%	0.00%	-	-
Horiz. %	59.64%	43.79%	11.10%	36.61%	3.77%	0.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	138,082	88,472	32,369	106,760	10,982	-53,946	291,620	-11.71%
YoY %	56.07%	173.32%	-69.68%	872.14%	120.36%	-118.50%	-	-
Horiz. %	47.35%	30.34%	11.10%	36.61%	3.77%	-18.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.85%	9.58%	51.85%	32.44%	72.25%	-	33.32%	-
YoY %	23.70%	-81.52%	59.83%	-55.10%	0.00%	-	-	-
Horiz. %	35.56%	28.75%	155.61%	97.36%	216.84%	-	100.00%	-
Total Cost	1,318,038	1,167,886	1,081,734	1,032,864	847,009	721,584	1,202,569	1.53%
YoY %	12.86%	7.96%	4.73%	21.94%	17.38%	-40.00%	-	-
Horiz. %	109.60%	97.12%	89.95%	85.89%	70.43%	60.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	729,926	700,138	666,622	706,207	654,582	730,030	889,654	-3.24%
YoY %	4.25%	5.03%	-5.61%	7.89%	-10.33%	-17.94%	-	-
Horiz. %	82.05%	78.70%	74.93%	79.38%	73.58%	82.06%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	106,074	99,451	99,495	1,591	92,371	108,211	186,594	-8.97%
YoY %	6.66%	-0.04%	6,153.61%	-98.28%	-14.64%	-42.01%	-	-
Horiz. %	56.85%	53.30%	53.32%	0.85%	49.50%	57.99%	100.00%	-
Div Payout %	76.82%	112.41%	307.38%	1.49%	841.06%	0.00%	63.99%	-
YoY %	-31.66%	-63.43%	20,529.53%	-99.82%	0.00%	0.00%	-	-
Horiz. %	120.05%	175.67%	480.36%	2.33%	1,314.36%	0.00%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	729,926	700,138	666,622	706,207	654,582	730,030	889,654	-3.24%
YoY %	4.25%	5.03%	-5.61%	7.89%	-10.33%	-17.94%	-	-
Horiz. %	82.05%	78.70%	74.93%	79.38%	73.58%	82.06%	100.00%	-
NOSH	198,889	198,902	198,991	198,931	198,961	198,918	199,922	-0.08%
YoY %	-0.01%	-0.04%	0.03%	-0.02%	0.02%	-0.50%	-	-
Horiz. %	99.48%	99.49%	99.53%	99.50%	99.52%	99.50%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	11.66%	9.86%	2.91%	9.37%	1.28%	0.00%	19.52%	-
YoY %	18.26%	238.83%	-68.94%	632.03%	0.00%	0.00%	-	-
Horiz. %	59.73%	50.51%	14.91%	48.00%	6.56%	0.00%	100.00%	-
ROE	18.92%	12.64%	4.86%	15.12%	1.68%	-7.39%	32.78%	-
YoY %	49.68%	160.08%	-67.86%	800.00%	122.73%	-122.54%	-	-
Horiz. %	57.72%	38.56%	14.83%	46.13%	5.13%	-22.54%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	750.14	651.36	559.87	572.87	431.24	362.75	747.39	0.06%
YoY %	15.17%	16.34%	-2.27%	32.84%	18.88%	-51.46%	-	-
Horiz. %	100.37%	87.15%	74.91%	76.65%	57.70%	48.54%	100.00%	-
EPS	69.43	44.48	16.27	53.67	5.52	-27.12	145.87	-11.63%
YoY %	56.09%	173.39%	-69.69%	872.28%	120.35%	-118.59%	-	-
Horiz. %	47.60%	30.49%	11.15%	36.79%	3.78%	-18.59%	100.00%	-
DPS	53.33	50.00	50.00	0.80	46.43	54.40	93.33	-8.90%
YoY %	6.66%	0.00%	6,150.00%	-98.28%	-14.65%	-41.71%	-	-
Horiz. %	57.14%	53.57%	53.57%	0.86%	49.75%	58.29%	100.00%	-
NAPS	3.67	3.52	3.35	3.55	3.29	3.67	4.45	-3.15%
YoY %	4.26%	5.07%	-5.63%	7.90%	-10.35%	-17.53%	-	-
Horiz. %	82.47%	79.10%	75.28%	79.78%	73.93%	82.47%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 198,912
RPS	710.85	617.28	530.82	542.98	408.79	343.80	711.91	-0.02%
YoY %	15.16%	16.29%	-2.24%	32.83%	18.90%	-51.71%	-	-
Horiz. %	99.85%	86.71%	74.56%	76.27%	57.42%	48.29%	100.00%	-
EPS	65.79	42.15	15.42	50.87	5.23	-25.70	138.94	-11.70%
YoY %	56.09%	173.35%	-69.69%	872.66%	120.35%	-118.50%	-	-
Horiz. %	47.35%	30.34%	11.10%	36.61%	3.76%	-18.50%	100.00%	-
DPS	50.54	47.38	47.41	0.76	44.01	51.56	88.90	-8.97%
YoY %	6.67%	-0.06%	6,138.16%	-98.27%	-14.64%	-42.00%	-	-
Horiz. %	56.85%	53.30%	53.33%	0.85%	49.51%	58.00%	100.00%	-
NAPS	3.4778	3.3358	3.1761	3.3648	3.1188	3.4783	4.2388	-3.24%
YoY %	4.26%	5.03%	-5.61%	7.89%	-10.34%	-17.94%	-	-
Horiz. %	82.05%	78.70%	74.93%	79.38%	73.58%	82.06%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	10.30	10.10	12.50	17.00	10.40	21.00	12.30	-
P/RPS	1.37	1.55	2.23	2.97	2.41	5.79	1.65	-3.05%
YoY %	-11.61%	-30.49%	-24.92%	23.24%	-58.38%	250.91%	-	-
Horiz. %	83.03%	93.94%	135.15%	180.00%	146.06%	350.91%	100.00%	-
P/EPS	14.84	22.71	76.84	31.68	188.41	-77.43	8.43	9.87%
YoY %	-34.65%	-70.45%	142.55%	-83.19%	343.33%	-1,018.51%	-	-
Horiz. %	176.04%	269.40%	911.51%	375.80%	2,234.99%	-918.51%	100.00%	-
EY	6.74	4.40	1.30	3.16	0.53	-1.29	11.86	-8.98%
YoY %	53.18%	238.46%	-58.86%	496.23%	141.09%	-110.88%	-	-
Horiz. %	56.83%	37.10%	10.96%	26.64%	4.47%	-10.88%	100.00%	-
DY	5.18	4.95	4.00	0.05	4.46	2.59	7.59	-6.16%
YoY %	4.65%	23.75%	7,900.00%	-98.88%	72.20%	-65.88%	-	-
Horiz. %	68.25%	65.22%	52.70%	0.66%	58.76%	34.12%	100.00%	-
P/NAPS	2.81	2.87	3.73	4.79	3.16	5.72	2.76	0.29%
YoY %	-2.09%	-23.06%	-22.13%	51.58%	-44.76%	107.25%	-	-
Horiz. %	101.81%	103.99%	135.14%	173.55%	114.49%	207.25%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	23/05/07	16/05/06	11/05/05	17/05/04	16/05/03	09/05/02	02/05/01	-
Price	10.00	10.60	12.50	15.20	12.40	19.90	12.00	-
P/RPS	1.33	1.63	2.23	2.65	2.88	5.49	1.61	-3.13%
YoY %	-18.40%	-26.91%	-15.85%	-7.99%	-47.54%	240.99%	-	-
Horiz. %	82.61%	101.24%	138.51%	164.60%	178.88%	340.99%	100.00%	-
P/EPS	14.40	23.83	76.84	28.32	224.64	-73.38	8.23	9.76%
YoY %	-39.57%	-68.99%	171.33%	-87.39%	406.13%	-991.62%	-	-
Horiz. %	174.97%	289.55%	933.66%	344.11%	2,729.53%	-891.62%	100.00%	-
EY	6.94	4.20	1.30	3.53	0.45	-1.36	12.16	-8.92%
YoY %	65.24%	223.08%	-63.17%	684.44%	133.09%	-111.18%	-	-
Horiz. %	57.07%	34.54%	10.69%	29.03%	3.70%	-11.18%	100.00%	-
DY	5.33	4.72	4.00	0.05	3.74	2.73	7.78	-6.10%
YoY %	12.92%	18.00%	7,900.00%	-98.66%	37.00%	-64.91%	-	-
Horiz. %	68.51%	60.67%	51.41%	0.64%	48.07%	35.09%	100.00%	-
P/NAPS	2.72	3.01	3.73	4.28	3.77	5.42	2.70	0.12%
YoY %	-9.63%	-19.30%	-12.85%	13.53%	-30.44%	100.74%	-	-
Horiz. %	100.74%	111.48%	138.15%	158.52%	139.63%	200.74%	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