[MPI] YoY Quarter Result on 30-Jun-2010 [#4]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

23-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- 28.16%

YoY- 3834.39%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	326,243	321,122	342,383	373,627	261,685	366,237	366,365	-1.91%
YoY %	1.59%	-6.21%	-8.36%	42.78%	-28.55%	-0.03%	-	-
Horiz. %	89.05%	87.65%	93.45%	101.98%	71.43%	99.97%	100.00%	-
PBT	14,083	6,387	5,523	-7,494	-6,726	32,145	41,671	-16.52%
YoY %	120.49%	15.64%	173.70%	-11.42%	-120.92%	-22.86%	-	-
Horiz. %	33.80%	15.33%	13.25%	-17.98%	-16.14%	77.14%	100.00%	-
Tax	-558	7,459	-957	50,131	2,000	4,212	-5,139	-30.90%
YoY %	-107.48%	879.41%	-101.91%	2,406.55%	-52.52%	181.96%	-	-
Horiz. %	10.86%	-145.14%	18.62%	-975.50%	-38.92%	-81.96%	100.00%	-
NP	13,525	13,846	4,566	42,637	-4,726	36,357	36,532	-15.24%
YoY %	-2.32%	203.24%	-89.29%	1,002.18%	-113.00%	-0.48%	-	-
Horiz. %	37.02%	37.90%	12.50%	116.71%	-12.94%	99.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,775	13,496	2,588	34,780	884	27,690	28,162	-14.78%
YoY %	-20.16%	421.48%	-92.56%	3,834.39%	-96.81%	-1.68%	-	-
Horiz. %	38.26%	47.92%	9.19%	123.50%	3.14%	98.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.96%	-116.78%	17.33%	-	-	-13.10%	12.33%	-
YoY %	103.39%	-773.86%	0.00%	-	-	-206.24%	-	-
Horiz. %	32.12%	-947.12%	140.55%	-	-	-106.24%	100.00%	-
Total Cost	312,718	307,276	337,817	330,990	266,411	329,880	329,833	-0.88%
YoY %	1.77%	-9.04%	2.06%	24.24%	-19.24%	0.01%	-	-
Horiz. %	94.81%	93.16%	102.42%	100.35%	80.77%	100.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	724,093	724,175	745,498	740,414	705,235	765,810	713,307	0.25%
YoY %	-0.01%	-2.86%	0.69%	4.99%	-7.91%	7.36%	-	-
Horiz. %	101.51%	101.52%	104.51%	103.80%	98.87%	107.36%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	724,093	724,175	745,498	740,414	705,235	765,810	713,307	0.25%
YoY %	-0.01%	-2.86%	0.69%	4.99%	-7.91%	7.36%	-	-
Horiz. %	101.51%	101.52%	104.51%	103.80%	98.87%	107.36%	100.00%	-
NOSH	191,559	193,629	193,134	194,845	196,444	194,862	194,892	-0.28%
YoY %	-1.07%	0.26%	-0.88%	-0.81%	0.81%	-0.02%	-	-
Horiz. %	98.29%	99.35%	99.10%	99.98%	100.80%	99.98%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	4.15%	4.31%	1.33%	11.41%	-1.81%	9.93%	9.97%	-
YoY %	-3.71%	224.06%	-88.34%	730.39%	-118.23%	-0.40%	-	-
Horiz. %	41.62%	43.23%	13.34%	114.44%	-18.15%	99.60%	100.00%	-
ROE	1.49%	1.86%	0.35%	4.70%	0.13%	3.62%	3.95%	-
YoY %	-19.89%	431.43%	-92.55%	3,515.38%	-96.41%	-8.35%	-	-
Horiz. %	37.72%	47.09%	8.86%	118.99%	3.29%	91.65%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	170.31	165.84	177.28	191.76	133.21	187.95	187.98	-1.63%
YoY %	2.70%	-6.45%	-7.55%	43.95%	-29.12%	-0.02%	-	-
Horiz. %	90.60%	88.22%	94.31%	102.01%	70.86%	99.98%	100.00%	-
EPS	5.62	6.97	1.34	17.85	0.45	14.21	14.45	-14.55%
YoY %	-19.37%	420.15%	-92.49%	3,866.67%	-96.83%	-1.66%	-	-
Horiz. %	38.89%	48.24%	9.27%	123.53%	3.11%	98.34%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.78	3.74	3.86	3.80	3.59	3.93	3.66	0.53%
YoY %	1.07%	-3.11%	1.58%	5.85%	-8.65%	7.38%	-	-
Horiz. %	103.28%	102.19%	105.46%	103.83%	98.09%	107.38%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 194,845
RPS	163.73	161.16	171.83	187.51	131.33	183.81	183.87	-1.91%
YoY %	1.59%	-6.21%	-8.36%	42.78%	-28.55%	-0.03%	-	-
Horiz. %	89.05%	87.65%	93.45%	101.98%	71.43%	99.97%	100.00%	-
EPS	5.41	6.77	1.30	17.46	0.44	13.90	14.13	-14.77%
YoY %	-20.09%	420.77%	-92.55%	3,868.18%	-96.83%	-1.63%	-	-
Horiz. %	38.29%	47.91%	9.20%	123.57%	3.11%	98.37%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.634	3.6345	3.7415	3.716	3.5394	3.8434	3.5799	0.25%
YoY %	-0.01%	-2.86%	0.69%	4.99%	-7.91%	7.36%	-	-
Horiz. %	101.51%	101.53%	104.51%	103.80%	98.87%	107.36%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.57	2.99	4.50	6.18	5.00	7.00	9.90	-
P/RPS	1.51	1.80	2.54	3.22	3.75	3.72	5.27	-18.78%
YoY %	-16.11%	-29.13%	-21.12%	-14.13%	0.81%	-29.41%	-	-
Horiz. %	28.65%	34.16%	48.20%	61.10%	71.16%	70.59%	100.00%	-
P/EPS	45.69	42.90	335.82	34.62	1,111.11	49.26	68.51	-6.52%
YoY %	6.50%	-87.23%	870.02%	-96.88%	2,155.60%	-28.10%	-	-
Horiz. %	66.69%	62.62%	490.18%	50.53%	1,621.82%	71.90%	100.00%	-
EY	2.19	2.33	0.30	2.89	0.09	2.03	1.46	6.98%
YoY %	-6.01%	676.67%	-89.62%	3,111.11%	-95.57%	39.04%	-	-
Horiz. %	150.00%	159.59%	20.55%	197.95%	6.16%	139.04%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.68	0.80	1.17	1.63	1.39	1.78	2.70	-20.51%
YoY %	-15.00%	-31.62%	-28.22%	17.27%	-21.91%	-34.07%	-	-
Horiz. %	25.19%	29.63%	43.33%	60.37%	51.48%	65.93%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/13	28/08/12	16/08/11	23/08/10	19/08/09	21/08/08	24/08/07	-
Price	2.44	2.64	3.77	5.98	5.75	6.95	9.30	-
P/RPS	1.43	1.59	2.13	3.12	4.32	3.70	4.95	-18.67%
YoY %	-10.06%	-25.35%	-31.73%	-27.78%	16.76%	-25.25%	-	-
Horiz. %	28.89%	32.12%	43.03%	63.03%	87.27%	74.75%	100.00%	-
P/EPS	43.38	37.88	281.34	33.50	1,277.78	48.91	64.36	-6.35%
YoY %	14.52%	-86.54%	739.82%	-97.38%	2,512.51%	-24.01%	-	-
Horiz. %	67.40%	58.86%	437.13%	52.05%	1,985.36%	75.99%	100.00%	-
EY	2.31	2.64	0.36	2.98	0.08	2.04	1.55	6.86%
YoY %	-12.50%	633.33%	-87.92%	3,625.00%	-96.08%	31.61%	-	-
Horiz. %	149.03%	170.32%	23.23%	192.26%	5.16%	131.61%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.65	0.71	0.98	1.57	1.60	1.77	2.54	-20.30%
YoY %	-8.45%	-27.55%	-37.58%	-1.88%	-9.60%	-30.31%	-	-
Horiz. %	25.59%	27.95%	38.58%	61.81%	62.99%	69.69%	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