[MPI] YoY Quarter Result on 30-Sep-2009 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

17-Nov-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Sep-2009 [#1]

Profit Trend

QoQ- 1910.63%

YoY- -36.06%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Quarter Result
Revenue	318,349	315,613	370,450	312,319	394,106	385,743	399,098	-3.69%
YoY %	0.87%	-14.80%	18.61%	-20.75%	2.17%	-3.35%	-	-
Horiz. %	79.77%	79.08%	92.82%	78.26%	98.75%	96.65%	100.00%	-
PBT	2,692	-9,935	34,790	21,520	37,030	40,979	64,195	-41.02%
YoY %	127.10%	-128.56%	61.66%	-41.88%	-9.64%	-36.16%	-	-
Horiz. %	4.19%	-15.48%	54.19%	33.52%	57.68%	63.84%	100.00%	-
Tax	-1,644	-1,593	-3,632	-2,452	-3,337	-5,518	-3,174	-10.37%
YoY %	-3.20%	56.14%	-48.12%	26.52%	39.53%	-73.85%	-	-
Horiz. %	51.80%	50.19%	114.43%	77.25%	105.14%	173.85%	100.00%	-
NP	1,048	-11,528	31,158	19,068	33,693	35,461	61,021	-49.17%
YoY %	109.09%	-137.00%	63.40%	-43.41%	-4.99%	-41.89%	-	-
Horiz. %	1.72%	-18.89%	51.06%	31.25%	55.22%	58.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	143	-9,625	25,836	17,774	27,798	26,236	46,068	-61.77%
YoY %	101.49%	-137.25%	45.36%	-36.06%	5.95%	-43.05%	-	-
Horiz. %	0.31%	-20.89%	56.08%	38.58%	60.34%	56.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	61.07%	-	10.44%	11.39%	9.01%	13.47%	4.94%	-
YoY %	0.00%	-	-8.34%	26.42%	-33.11%	172.67%	-	-
Horiz. %	1,236.23%	-	211.34%	230.57%	182.39%	272.67%	100.00%	-
Total Cost	317,301	327,141	339,292	293,251	360,413	350,282	338,077	-1.05%
YoY %	-3.01%	-3.58%	15.70%	-18.63%	2.89%	3.61%	-	-
Horiz. %	93.85%	96.77%	100.36%	86.74%	106.61%	103.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	757,900	753,345	755,985	713,298	803,139	740,689	704,148	1.23%
YoY %	0.60%	-0.35%	5.98%	-11.19%	8.43%	5.19%	-	-
Horiz. %	107.63%	106.99%	107.36%	101.30%	114.06%	105.19%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	11,031	9,683	19,484	19,489	19,493	25,339	33,815	-17.01%
YoY %	13.92%	-50.30%	-0.03%	-0.02%	-23.07%	-25.07%	-	-
Horiz. %	32.62%	28.64%	57.62%	57.63%	57.65%	74.93%	100.00%	-
Div Payout %	7,714.29%	0.00%	75.41%	109.65%	70.13%	96.58%	73.40%	-
YoY %	0.00%	0.00%	-31.23%	56.35%	-27.39%	31.58%	-	-
Horiz. %	10,509.93%	0.00%	102.74%	149.39%	95.54%	131.58%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	757,900	753,345	755,985	713,298	803,139	740,689	704,148	1.23%
YoY %	0.60%	-0.35%	5.98%	-11.19%	8.43%	5.19%	-	-
Horiz. %	107.63%	106.99%	107.36%	101.30%	114.06%	105.19%	100.00%	-
NOSH	204,285	193,661	194,841	194,890	194,936	194,918	198,911	0.44%
YoY %	5.49%	-0.61%	-0.03%	-0.02%	0.01%	-2.01%	-	-
Horiz. %	102.70%	97.36%	97.95%	97.98%	98.00%	97.99%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	0.33%	-3.65%	8.41%	6.11%	8.55%	9.19%	15.29%	-
YoY %	109.04%	-143.40%	37.64%	-28.54%	-6.96%	-39.90%	-	-
Horiz. %	2.16%	-23.87%	55.00%	39.96%	55.92%	60.10%	100.00%	-
ROE	0.02%	-1.28%	3.42%	2.49%	3.46%	3.54%	6.54%	-
YoY %	101.56%	-137.43%	37.35%	-28.03%	-2.26%	-45.87%	-	-
Horiz. %	0.31%	-19.57%	52.29%	38.07%	52.91%	54.13%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	155.84	162.97	190.13	160.25	202.17	197.90	200.64	-4.12%
YoY %	-4.38%	-14.28%	18.65%	-20.74%	2.16%	-1.37%	-	-
Horiz. %	77.67%	81.23%	94.76%	79.87%	100.76%	98.63%	100.00%	-
EPS	0.07	-4.97	13.26	9.12	14.26	13.46	23.16	-61.94%
YoY %	101.41%	-137.48%	45.39%	-36.04%	5.94%	-41.88%	-	-
Horiz. %	0.30%	-21.46%	57.25%	39.38%	61.57%	58.12%	100.00%	-
DPS	5.40	5.00	10.00	10.00	10.00	13.00	17.00	-17.38%
YoY %	8.00%	-50.00%	0.00%	0.00%	-23.08%	-23.53%	-	-
Horiz. %	31.76%	29.41%	58.82%	58.82%	58.82%	76.47%	100.00%	-
NAPS	3.71	3.89	3.88	3.66	4.12	3.80	3.54	0.78%
YoY %	-4.63%	0.26%	6.01%	-11.17%	8.42%	7.34%	-	-
Horiz. %	104.80%	109.89%	109.60%	103.39%	116.38%	107.34%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 194,890
RPS	151.68	150.37	176.50	148.81	187.77	183.79	190.15	-3.69%
YoY %	0.87%	-14.80%	18.61%	-20.75%	2.17%	-3.34%	-	-
Horiz. %	79.77%	79.08%	92.82%	78.26%	98.75%	96.66%	100.00%	-
EPS	0.07	-4.59	12.31	8.47	13.24	12.50	21.95	-61.60%
YoY %	101.53%	-137.29%	45.34%	-36.03%	5.92%	-43.05%	-	-
Horiz. %	0.32%	-20.91%	56.08%	38.59%	60.32%	56.95%	100.00%	-
DPS	5.26	4.61	9.28	9.29	9.29	12.07	16.11	-17.00%
YoY %	14.10%	-50.32%	-0.11%	0.00%	-23.03%	-25.08%	-	-
Horiz. %	32.65%	28.62%	57.60%	57.67%	57.67%	74.92%	100.00%	-
NAPS	3.611	3.5893	3.6019	3.3985	3.8266	3.529	3.3549	1.23%
YoY %	0.60%	-0.35%	5.98%	-11.19%	8.43%	5.19%	-	-
Horiz. %	107.63%	106.99%	107.36%	101.30%	114.06%	105.19%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	2.67	3.01	5.85	5.68	6.90	9.20	10.00	-
P/RPS	1.71	1.85	3.08	3.54	3.41	4.65	4.98	-16.30%
YoY %	-7.57%	-39.94%	-12.99%	3.81%	-26.67%	-6.63%	-	-
Horiz. %	34.34%	37.15%	61.85%	71.08%	68.47%	93.37%	100.00%	-
P/EPS	3,814.29	-60.56	44.12	62.28	48.39	68.35	43.18	110.89%
YoY %	6,398.37%	-237.26%	-29.16%	28.70%	-29.20%	58.29%	-	-
Horiz. %	8,833.46%	-140.25%	102.18%	144.23%	112.07%	158.29%	100.00%	-
EY	0.03	-1.65	2.27	1.61	2.07	1.46	2.32	-51.52%
YoY %	101.82%	-172.69%	40.99%	-22.22%	41.78%	-37.07%	-	-
Horiz. %	1.29%	-71.12%	97.84%	69.40%	89.22%	62.93%	100.00%	-
DY	2.02	1.66	1.71	1.76	1.45	1.41	1.70	2.91%
YoY %	21.69%	-2.92%	-2.84%	21.38%	2.84%	-17.06%	-	-
Horiz. %	118.82%	97.65%	100.59%	103.53%	85.29%	82.94%	100.00%	-
P/NAPS	0.72	0.77	1.51	1.55	1.67	2.42	2.82	-20.33%
YoY %	-6.49%	-49.01%	-2.58%	-7.19%	-30.99%	-14.18%	-	-
Horiz. %	25.53%	27.30%	53.55%	54.96%	59.22%	85.82%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	20/11/12	08/11/11	16/11/10	17/11/09	18/11/08	27/11/07	31/10/06	-
Price	2.63	3.21	5.75	5.60	6.25	8.95	9.90	-
P/RPS	1.69	1.97	3.02	3.49	3.09	4.52	4.93	-16.32%
YoY %	-14.21%	-34.77%	-13.47%	12.94%	-31.64%	-8.32%	-	-
Horiz. %	34.28%	39.96%	61.26%	70.79%	62.68%	91.68%	100.00%	-
P/EPS	3,757.14	-64.59	43.36	61.40	43.83	66.49	42.75	110.71%
YoY %	5,916.91%	-248.96%	-29.38%	40.09%	-34.08%	55.53%	-	-
Horiz. %	8,788.63%	-151.09%	101.43%	143.63%	102.53%	155.53%	100.00%	-
EY	0.03	-1.55	2.31	1.63	2.28	1.50	2.34	-51.58%
YoY %	101.94%	-167.10%	41.72%	-28.51%	52.00%	-35.90%	-	-
Horiz. %	1.28%	-66.24%	98.72%	69.66%	97.44%	64.10%	100.00%	-
DY	2.05	1.56	1.74	1.79	1.60	1.45	1.72	2.96%
YoY %	31.41%	-10.34%	-2.79%	11.87%	10.34%	-15.70%	-	-
Horiz. %	119.19%	90.70%	101.16%	104.07%	93.02%	84.30%	100.00%	-
P/NAPS	0.71	0.83	1.48	1.53	1.52	2.36	2.80	-20.42%
YoY %	-14.46%	-43.92%	-3.27%	0.66%	-35.59%	-15.71%	-	-
Horiz. %	25.36%	29.64%	52.86%	54.64%	54.29%	84.29%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:25:00

EMA 5

5 Mins

SELL

2024-05-02 14:55:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-02 14:30:00

EMA 5

5 Mins

BUY

2024-05-02 12:20:00

ADX

5 Mins

BUY

2024-05-02 12:15:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

364

MPI

MALAYSIAN PACIFIC INDUSTRIES

356

HLIND

HONG LEONG INDUSTRIES BHD

344

YTLPOWR

YTL POWER INTERNATIONAL BHD

305

MYEG

MY E.G. SERVICES BHD

272

CAPITALA

CAPITAL A BERHAD

213

PBBANK

PUBLIC BANK BHD

197

SAPNRG

SAPURA ENERGY BERHAD

182

MAYBANK

MALAYAN BANKING BHD

180

Daily Stocks

HSI-CVZ

0.225

+0.055

247,955,200

HSI-HUF

0.045

-0.04

227,779,400

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

94,386,600

ICONIC-WA

0.04

-0.005

79,476,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

69,315,600

BPURI

0.075

0.00

58,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

33.70

+0.84

26,200

NESTLE

127.90

+0.70

234,600

AJI

19.74

+0.32

48,000

HSI-CXJ

0.50

+0.31

10,000

GESHEN

4.19

+0.30

584,300

LPI

12.30

+0.30

257,900

ARKA

1.76

+0.28

136,900

ATECH

3.00

+0.24

4,738,200

ALLIANZ

21.28

+0.24

57,500

CVIEW

1.51

+0.23

285,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

653,300

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,395,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More