[MPI] YoY Cumulative 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- -75.49%

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
Cumulative Result
Revenue	330,622	318,349	315,613	370,450	312,319	394,106	385,743	-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	23,798	2,692	-9,935	34,790	21,520	37,030	40,979	-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	-2,544	-1,644	-1,593	-3,632	-2,452	-3,337	-5,518	-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	21,254	1,048	-11,528	31,158	19,068	33,693	35,461	-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	17,835	143	-9,625	25,836	17,774	27,798	26,236	-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	309,368	317,301	327,141	339,292	293,251	360,413	350,282	-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	9,456	11,031	9,683	19,484	19,489	19,493	25,339	-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	2.41%	0.02%	-1.28%	3.42%	2.49%	3.46%	3.54%	-
YoY %	11,950.00%	101.56%	-137.43%	37.35%	-28.03%	-2.26%	-	-
Horiz. %	68.08%	0.56%	-36.16%	96.61%	70.34%	97.74%	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	174.81	155.84	162.97	190.13	160.25	202.17	197.90	-2.04%
YoY %	12.17%	-4.38%	-14.28%	18.65%	-20.74%	2.16%	-	-
Horiz. %	88.33%	78.75%	82.35%	96.07%	80.98%	102.16%	100.00%	-
EPS	9.43	0.07	-4.97	13.26	9.12	14.26	13.46	-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	5.00	5.40	5.00	10.00	10.00	10.00	13.00	-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	165.93	159.77	158.40	185.92	156.75	197.79	193.59	-2.53%
YoY %	3.86%	0.86%	-14.80%	18.61%	-20.75%	2.17%	-	-
Horiz. %	85.71%	82.53%	81.82%	96.04%	80.97%	102.17%	100.00%	-
EPS	8.95	0.07	-4.83	12.97	8.92	13.95	13.17	-6.22%
YoY %	12,685.71%	101.45%	-137.24%	45.40%	-36.06%	5.92%	-	-
Horiz. %	67.96%	0.53%	-36.67%	98.48%	67.73%	105.92%	100.00%	-
DPS	4.75	5.54	4.86	9.78	9.78	9.78	12.72	-15.12%
YoY %	-14.26%	13.99%	-50.31%	0.00%	0.00%	-23.11%	-	-
Horiz. %	37.34%	43.55%	38.21%	76.89%	76.89%	76.89%	100.00%	-
NAPS	3.7114	3.8037	3.7809	3.7941	3.5799	4.0308	3.7173	-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	1.48	1.71	1.85	3.08	3.54	3.41	4.65	-17.35%
YoY %	-13.45%	-7.57%	-39.94%	-12.99%	3.81%	-26.67%	-	-
Horiz. %	31.83%	36.77%	39.78%	66.24%	76.13%	73.33%	100.00%	-
P/EPS	27.47	3,814.29	-60.56	44.12	62.28	48.39	68.35	-14.08%
YoY %	-99.28%	6,398.37%	-237.26%	-29.16%	28.70%	-29.20%	-	-
Horiz. %	40.19%	5,580.53%	-88.60%	64.55%	91.12%	70.80%	100.00%	-
EY	3.64	0.03	-1.65	2.27	1.61	2.07	1.46	16.42%
YoY %	12,033.33%	101.82%	-172.69%	40.99%	-22.22%	41.78%	-	-
Horiz. %	249.32%	2.05%	-113.01%	155.48%	110.27%	141.78%	100.00%	-
DY	1.93	2.02	1.66	1.71	1.76	1.45	1.41	5.36%
YoY %	-4.46%	21.69%	-2.92%	-2.84%	21.38%	2.84%	-	-
Horiz. %	136.88%	143.26%	117.73%	121.28%	124.82%	102.84%	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	1.65	1.69	1.97	3.02	3.49	3.09	4.52	-15.44%
YoY %	-2.37%	-14.21%	-34.77%	-13.47%	12.94%	-31.64%	-	-
Horiz. %	36.50%	37.39%	43.58%	66.81%	77.21%	68.36%	100.00%	-
P/EPS	30.54	3,757.14	-64.59	43.36	61.40	43.83	66.49	-12.15%
YoY %	-99.19%	5,916.91%	-248.96%	-29.38%	40.09%	-34.08%	-	-
Horiz. %	45.93%	5,650.68%	-97.14%	65.21%	92.34%	65.92%	100.00%	-
EY	3.27	0.03	-1.55	2.31	1.63	2.28	1.50	13.85%
YoY %	10,800.00%	101.94%	-167.10%	41.72%	-28.51%	52.00%	-	-
Horiz. %	218.00%	2.00%	-103.33%	154.00%	108.67%	152.00%	100.00%	-
DY	1.74	2.05	1.56	1.74	1.79	1.60	1.45	3.08%
YoY %	-15.12%	31.41%	-10.34%	-2.79%	11.87%	10.34%	-	-
Horiz. %	120.00%	141.38%	107.59%	120.00%	123.45%	110.34%	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