[MPI] YoY TTM Result on 30-Sep-2001 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

12-Nov-2001

Admission Sponsor

Sponsor

Financial Year

30-Jun-2002

Quarter

30-Sep-2001 [#1]

Profit Trend

QoQ- -53.99%

YoY- -73.65%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	1,251,598	909,540	809,892	1,098,092	1,618,855	-6.22%
YoY %	37.61%	12.30%	-26.25%	-32.17%	-	-
Horiz. %	77.31%	56.18%	50.03%	67.83%	100.00%	-
PBT	170,899	53,622	11,925	167,299	531,723	-24.69%
YoY %	218.71%	349.66%	-92.87%	-68.54%	-	-
Horiz. %	32.14%	10.08%	2.24%	31.46%	100.00%	-
Tax	-34,759	-1,017	-20,478	-57,116	-180,756	-33.76%
YoY %	-3,317.80%	95.03%	64.15%	68.40%	-	-
Horiz. %	19.23%	0.56%	11.33%	31.60%	100.00%	-
NP	136,140	52,605	-8,553	110,183	350,967	-21.06%
YoY %	158.80%	715.05%	-107.76%	-68.61%	-	-
Horiz. %	38.79%	14.99%	-2.44%	31.39%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	136,140	52,605	-8,553	92,479	350,967	-21.06%
YoY %	158.80%	715.05%	-109.25%	-73.65%	-	-
Horiz. %	38.79%	14.99%	-2.44%	26.35%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	20.34%	1.90%	171.72%	34.14%	33.99%	-
YoY %	970.53%	-98.89%	402.99%	0.44%	-	-
Horiz. %	59.84%	5.59%	505.21%	100.44%	100.00%	-
Total Cost	1,115,458	856,935	818,445	987,909	1,267,888	-3.14%
YoY %	30.17%	4.70%	-17.15%	-22.08%	-	-
Horiz. %	87.98%	67.59%	64.55%	77.92%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	688,613	666,649	681,809	778,186	860,702	-5.42%
YoY %	3.29%	-2.22%	-12.38%	-9.59%	-	-
Horiz. %	80.01%	77.45%	79.22%	90.41%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	30,748	98,398	81,137	131,602	72,759	-19.36%
YoY %	-68.75%	21.27%	-38.35%	80.87%	-	-
Horiz. %	42.26%	135.24%	111.51%	180.87%	100.00%	-
Div Payout %	22.59%	187.05%	0.00%	142.31%	20.73%	-
YoY %	-87.92%	0.00%	0.00%	586.49%	-	-
Horiz. %	108.97%	902.32%	0.00%	686.49%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	688,613	666,649	681,809	778,186	860,702	-5.42%
YoY %	3.29%	-2.22%	-12.38%	-9.59%	-	-
Horiz. %	80.01%	77.45%	79.22%	90.41%	100.00%	-
NOSH	199,021	199,000	198,778	198,011	201,098	-0.25%
YoY %	0.01%	0.11%	0.39%	-1.54%	-	-
Horiz. %	98.97%	98.96%	98.85%	98.46%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	10.88%	5.78%	-1.06%	10.03%	21.68%	-
YoY %	88.24%	645.28%	-110.57%	-53.74%	-	-
Horiz. %	50.18%	26.66%	-4.89%	46.26%	100.00%	-
ROE	19.77%	7.89%	-1.25%	11.88%	40.78%	-
YoY %	150.57%	731.20%	-110.52%	-70.87%	-	-
Horiz. %	48.48%	19.35%	-3.07%	29.13%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	628.88	457.06	407.43	554.56	805.01	-5.98%
YoY %	37.59%	12.18%	-26.53%	-31.11%	-	-
Horiz. %	78.12%	56.78%	50.61%	68.89%	100.00%	-
EPS	68.40	26.43	-4.30	46.70	174.52	-20.86%
YoY %	158.80%	714.65%	-109.21%	-73.24%	-	-
Horiz. %	39.19%	15.14%	-2.46%	26.76%	100.00%	-
DPS	15.45	49.82	40.80	65.80	35.80	-18.93%
YoY %	-68.99%	22.11%	-37.99%	83.80%	-	-
Horiz. %	43.16%	139.16%	113.97%	183.80%	100.00%	-
NAPS	3.46	3.35	3.43	3.93	4.28	-5.17%
YoY %	3.28%	-2.33%	-12.72%	-8.18%	-	-
Horiz. %	80.84%	78.27%	80.14%	91.82%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 198,011
RPS	628.15	456.48	406.46	551.11	812.46	-6.22%
YoY %	37.61%	12.31%	-26.25%	-32.17%	-	-
Horiz. %	77.31%	56.18%	50.03%	67.83%	100.00%	-
EPS	68.33	26.40	-4.29	46.41	176.14	-21.06%
YoY %	158.83%	715.38%	-109.24%	-73.65%	-	-
Horiz. %	38.79%	14.99%	-2.44%	26.35%	100.00%	-
DPS	15.43	49.38	40.72	66.05	36.52	-19.36%
YoY %	-68.75%	21.27%	-38.35%	80.86%	-	-
Horiz. %	42.25%	135.21%	111.50%	180.86%	100.00%	-
NAPS	3.456	3.3458	3.4218	3.9055	4.3197	-5.42%
YoY %	3.29%	-2.22%	-12.39%	-9.59%	-	-
Horiz. %	80.01%	77.45%	79.21%	90.41%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	13.10	15.40	11.40	10.50	25.25	-
P/RPS	2.08	3.37	2.80	1.89	3.14	-9.77%
YoY %	-38.28%	20.36%	48.15%	-39.81%	-	-
Horiz. %	66.24%	107.32%	89.17%	60.19%	100.00%	-
P/EPS	19.15	58.26	-264.94	22.48	14.47	7.25%
YoY %	-67.13%	121.99%	-1,278.56%	55.36%	-	-
Horiz. %	132.34%	402.63%	-1,830.96%	155.36%	100.00%	-
EY	5.22	1.72	-0.38	4.45	6.91	-6.76%
YoY %	203.49%	552.63%	-108.54%	-35.60%	-	-
Horiz. %	75.54%	24.89%	-5.50%	64.40%	100.00%	-
DY	1.18	3.24	3.58	6.27	1.42	-4.52%
YoY %	-63.58%	-9.50%	-42.90%	341.55%	-	-
Horiz. %	83.10%	228.17%	252.11%	441.55%	100.00%	-
P/NAPS	3.79	4.60	3.32	2.67	5.90	-10.46%
YoY %	-17.61%	38.55%	24.34%	-54.75%	-	-
Horiz. %	64.24%	77.97%	56.27%	45.25%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	25/11/04	18/11/03	14/11/02	12/11/01	16/10/00	-
Price	14.80	17.40	12.20	11.60	19.90	-
P/RPS	2.35	3.81	2.99	2.09	2.47	-1.23%
YoY %	-38.32%	27.42%	43.06%	-15.38%	-	-
Horiz. %	95.14%	154.25%	121.05%	84.62%	100.00%	-
P/EPS	21.64	65.82	-283.54	24.84	11.40	17.36%
YoY %	-67.12%	123.21%	-1,241.47%	117.89%	-	-
Horiz. %	189.82%	577.37%	-2,487.19%	217.89%	100.00%	-
EY	4.62	1.52	-0.35	4.03	8.77	-14.79%
YoY %	203.95%	534.29%	-108.68%	-54.05%	-	-
Horiz. %	52.68%	17.33%	-3.99%	45.95%	100.00%	-
DY	1.04	2.86	3.34	5.67	1.80	-12.80%
YoY %	-63.64%	-14.37%	-41.09%	215.00%	-	-
Horiz. %	57.78%	158.89%	185.56%	315.00%	100.00%	-
P/NAPS	4.28	5.19	3.56	2.95	4.65	-2.05%
YoY %	-17.53%	45.79%	20.68%	-36.56%	-	-
Horiz. %	92.04%	111.61%	76.56%	63.44%	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