[MPI] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

11-May-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

31-Mar-2005 [#3]

Profit Trend

QoQ- -17.94%

YoY- -69.68%

Quarter Report

MPIB QtrReport FY05Q3.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Annualized Quarter Result
Revenue	1,563,852	1,491,952	1,295,577	1,114,104	1,139,624	857,992	721,584	13.74%
YoY %	4.82%	15.16%	16.29%	-2.24%	32.82%	18.90%	-	-
Horiz. %	216.72%	206.76%	179.55%	154.40%	157.93%	118.90%	100.00%	-
PBT	165,778	197,288	141,221	67,232	158,033	39,576	-41,232	-
YoY %	-15.97%	39.70%	110.05%	-57.46%	299.32%	195.98%	-	-
Horiz. %	-402.06%	-478.48%	-342.50%	-163.06%	-383.28%	-95.98%	100.00%	-
Tax	-17,856	-23,374	-13,530	-34,862	-51,273	-28,593	41,232	-
YoY %	23.61%	-72.76%	61.19%	32.01%	-79.32%	-169.35%	-	-
Horiz. %	-43.31%	-56.69%	-32.81%	-84.55%	-124.35%	-69.35%	100.00%	-
NP	147,922	173,913	127,690	32,369	106,760	10,982	0	-
YoY %	-14.94%	36.20%	294.48%	-69.68%	872.14%	0.00%	-	-
Horiz. %	1,346.95%	1,583.62%	1,162.72%	294.75%	972.14%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	112,648	138,082	88,472	32,369	106,760	10,982	-53,946	-
YoY %	-18.42%	56.07%	173.32%	-69.68%	872.14%	120.36%	-	-
Horiz. %	-208.82%	-255.96%	-164.00%	-60.00%	-197.90%	-20.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.77%	11.85%	9.58%	51.85%	32.44%	72.25%	-	-
YoY %	-9.11%	23.70%	-81.52%	59.83%	-55.10%	0.00%	-	-
Horiz. %	14.91%	16.40%	13.26%	71.76%	44.90%	100.00%	-	-
Total Cost	1,415,929	1,318,038	1,167,886	1,081,734	1,032,864	847,009	721,584	11.87%
YoY %	7.43%	12.86%	7.96%	4.73%	21.94%	17.38%	-	-
Horiz. %	196.23%	182.66%	161.85%	149.91%	143.14%	117.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	779,570	729,926	700,138	666,622	706,207	654,582	730,030	1.09%
YoY %	6.80%	4.25%	5.03%	-5.61%	7.89%	-10.33%	-	-
Horiz. %	106.79%	99.99%	95.91%	91.31%	96.74%	89.67%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	96,147	106,074	99,451	99,495	1,591	92,371	108,211	-1.94%
YoY %	-9.36%	6.66%	-0.04%	6,153.61%	-98.28%	-14.64%	-	-
Horiz. %	88.85%	98.03%	91.90%	91.95%	1.47%	85.36%	100.00%	-
Div Payout %	85.35%	76.82%	112.41%	307.38%	1.49%	841.06%	0.00%	-
YoY %	11.10%	-31.66%	-63.43%	20,529.53%	-99.82%	0.00%	-	-
Horiz. %	10.15%	9.13%	13.37%	36.55%	0.18%	100.00%	-	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	779,570	729,926	700,138	666,622	706,207	654,582	730,030	1.09%
YoY %	6.80%	4.25%	5.03%	-5.61%	7.89%	-10.33%	-	-
Horiz. %	106.79%	99.99%	95.91%	91.31%	96.74%	89.67%	100.00%	-
NOSH	194,892	198,889	198,902	198,991	198,931	198,961	198,918	-0.33%
YoY %	-2.01%	-0.01%	-0.04%	0.03%	-0.02%	0.02%	-	-
Horiz. %	97.98%	99.99%	99.99%	100.04%	100.01%	100.02%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	9.46%	11.66%	9.86%	2.91%	9.37%	1.28%	0.00%	-
YoY %	-18.87%	18.26%	238.83%	-68.94%	632.03%	0.00%	-	-
Horiz. %	739.06%	910.94%	770.31%	227.34%	732.03%	100.00%	-	-
ROE	14.45%	18.92%	12.64%	4.86%	15.12%	1.68%	-7.39%	-
YoY %	-23.63%	49.68%	160.08%	-67.86%	800.00%	122.73%	-	-
Horiz. %	-195.53%	-256.02%	-171.04%	-65.76%	-204.60%	-22.73%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	802.42	750.14	651.36	559.87	572.87	431.24	362.75	14.13%
YoY %	6.97%	15.17%	16.34%	-2.27%	32.84%	18.88%	-	-
Horiz. %	221.20%	206.79%	179.56%	154.34%	157.92%	118.88%	100.00%	-
EPS	57.80	69.43	44.48	16.27	53.67	5.52	-27.12	-
YoY %	-16.75%	56.09%	173.39%	-69.69%	872.28%	120.35%	-	-
Horiz. %	-213.13%	-256.01%	-164.01%	-59.99%	-197.90%	-20.35%	100.00%	-
DPS	49.33	53.33	50.00	50.00	0.80	46.43	54.40	-1.61%
YoY %	-7.50%	6.66%	0.00%	6,150.00%	-98.28%	-14.65%	-	-
Horiz. %	90.68%	98.03%	91.91%	91.91%	1.47%	85.35%	100.00%	-
NAPS	4.00	3.67	3.52	3.35	3.55	3.29	3.67	1.44%
YoY %	8.99%	4.26%	5.07%	-5.63%	7.90%	-10.35%	-	-
Horiz. %	108.99%	100.00%	95.91%	91.28%	96.73%	89.65%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 198,864
RPS	784.86	748.77	650.22	559.14	571.95	430.61	362.15	13.74%
YoY %	4.82%	15.16%	16.29%	-2.24%	32.82%	18.90%	-	-
Horiz. %	216.72%	206.76%	179.54%	154.39%	157.93%	118.90%	100.00%	-
EPS	56.54	69.30	44.40	16.25	53.58	5.51	-27.07	-
YoY %	-18.41%	56.08%	173.23%	-69.67%	872.41%	120.35%	-	-
Horiz. %	-208.87%	-256.00%	-164.02%	-60.03%	-197.93%	-20.35%	100.00%	-
DPS	48.25	53.24	49.91	49.93	0.80	46.36	54.31	-1.95%
YoY %	-9.37%	6.67%	-0.04%	6,141.25%	-98.27%	-14.64%	-	-
Horiz. %	88.84%	98.03%	91.90%	91.94%	1.47%	85.36%	100.00%	-
NAPS	3.9125	3.6633	3.5138	3.3456	3.5443	3.2852	3.6638	1.09%
YoY %	6.80%	4.25%	5.03%	-5.61%	7.89%	-10.33%	-	-
Horiz. %	106.79%	99.99%	95.91%	91.32%	96.74%	89.67%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	8.75	10.30	10.10	12.50	17.00	10.40	21.00	-
P/RPS	1.09	1.37	1.55	2.23	2.97	2.41	5.79	-24.27%
YoY %	-20.44%	-11.61%	-30.49%	-24.92%	23.24%	-58.38%	-	-
Horiz. %	18.83%	23.66%	26.77%	38.51%	51.30%	41.62%	100.00%	-
P/EPS	15.14	14.84	22.71	76.84	31.68	188.41	-77.43	-
YoY %	2.02%	-34.65%	-70.45%	142.55%	-83.19%	343.33%	-	-
Horiz. %	-19.55%	-19.17%	-29.33%	-99.24%	-40.91%	-243.33%	100.00%	-
EY	6.61	6.74	4.40	1.30	3.16	0.53	-1.29	-
YoY %	-1.93%	53.18%	238.46%	-58.86%	496.23%	141.09%	-	-
Horiz. %	-512.40%	-522.48%	-341.09%	-100.78%	-244.96%	-41.09%	100.00%	-
DY	5.64	5.18	4.95	4.00	0.05	4.46	2.59	13.83%
YoY %	8.88%	4.65%	23.75%	7,900.00%	-98.88%	72.20%	-	-
Horiz. %	217.76%	200.00%	191.12%	154.44%	1.93%	172.20%	100.00%	-
P/NAPS	2.19	2.81	2.87	3.73	4.79	3.16	5.72	-14.77%
YoY %	-22.06%	-2.09%	-23.06%	-22.13%	51.58%	-44.76%	-	-
Horiz. %	38.29%	49.13%	50.17%	65.21%	83.74%	55.24%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	22/05/08	23/05/07	16/05/06	11/05/05	17/05/04	16/05/03	09/05/02	-
Price	8.70	10.00	10.60	12.50	15.20	12.40	19.90	-
P/RPS	1.08	1.33	1.63	2.23	2.65	2.88	5.49	-23.71%
YoY %	-18.80%	-18.40%	-26.91%	-15.85%	-7.99%	-47.54%	-	-
Horiz. %	19.67%	24.23%	29.69%	40.62%	48.27%	52.46%	100.00%	-
P/EPS	15.05	14.40	23.83	76.84	28.32	224.64	-73.38	-
YoY %	4.51%	-39.57%	-68.99%	171.33%	-87.39%	406.13%	-	-
Horiz. %	-20.51%	-19.62%	-32.47%	-104.72%	-38.59%	-306.13%	100.00%	-
EY	6.64	6.94	4.20	1.30	3.53	0.45	-1.36	-
YoY %	-4.32%	65.24%	223.08%	-63.17%	684.44%	133.09%	-	-
Horiz. %	-488.24%	-510.29%	-308.82%	-95.59%	-259.56%	-33.09%	100.00%	-
DY	5.67	5.33	4.72	4.00	0.05	3.74	2.73	12.94%
YoY %	6.38%	12.92%	18.00%	7,900.00%	-98.66%	37.00%	-	-
Horiz. %	207.69%	195.24%	172.89%	146.52%	1.83%	137.00%	100.00%	-
P/NAPS	2.18	2.72	3.01	3.73	4.28	3.77	5.42	-14.07%
YoY %	-19.85%	-9.63%	-19.30%	-12.85%	13.53%	-30.44%	-	-
Horiz. %	40.22%	50.18%	55.54%	68.82%	78.97%	69.56%	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