[MPI] YoY TTM Result on 30-Sep-2003 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

18-Nov-2003

Admission Sponsor

Sponsor

Financial Year

30-Jun-2004

Quarter

30-Sep-2003 [#1]

Profit Trend

QoQ- 12.72%

YoY- 715.05%

Quarter Report

MPI QtrReport FY04Q1.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	1,461,685	1,096,461	1,251,598	909,540	809,892	1,098,092	1,618,855	-1.68%
YoY %	33.31%	-12.40%	37.61%	12.30%	-26.25%	-32.17%	-	-
Horiz. %	90.29%	67.73%	77.31%	56.18%	50.03%	67.83%	100.00%	-
PBT	206,845	46,406	170,899	53,622	11,925	167,299	531,723	-14.55%
YoY %	345.73%	-72.85%	218.71%	349.66%	-92.87%	-68.54%	-	-
Horiz. %	38.90%	8.73%	32.14%	10.08%	2.24%	31.46%	100.00%	-
Tax	-19,852	21,496	-34,759	-1,017	-20,478	-57,116	-180,756	-30.78%
YoY %	-192.35%	161.84%	-3,317.80%	95.03%	64.15%	68.40%	-	-
Horiz. %	10.98%	-11.89%	19.23%	0.56%	11.33%	31.60%	100.00%	-
NP	186,993	67,902	136,140	52,605	-8,553	110,183	350,967	-9.95%
YoY %	175.39%	-50.12%	158.80%	715.05%	-107.76%	-68.61%	-	-
Horiz. %	53.28%	19.35%	38.79%	14.99%	-2.44%	31.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	139,019	43,770	136,140	52,605	-8,553	92,479	350,967	-14.29%
YoY %	217.61%	-67.85%	158.80%	715.05%	-109.25%	-73.65%	-	-
Horiz. %	39.61%	12.47%	38.79%	14.99%	-2.44%	26.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.60%	-46.32%	20.34%	1.90%	171.72%	34.14%	33.99%	-
YoY %	120.73%	-327.73%	970.53%	-98.89%	402.99%	0.44%	-	-
Horiz. %	28.24%	-136.28%	59.84%	5.59%	505.21%	100.44%	100.00%	-
Total Cost	1,274,692	1,028,559	1,115,458	856,935	818,445	987,909	1,267,888	0.08%
YoY %	23.93%	-7.79%	30.17%	4.70%	-17.15%	-22.08%	-	-
Horiz. %	100.54%	81.12%	87.98%	67.59%	64.55%	77.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	704,148	660,461	688,613	666,649	681,809	778,186	860,702	-3.28%
YoY %	6.61%	-4.09%	3.29%	-2.22%	-12.38%	-9.59%	-	-
Horiz. %	81.81%	76.74%	80.01%	77.45%	79.22%	90.41%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	78,557	74,584	30,748	98,398	81,137	131,602	72,759	1.28%
YoY %	5.33%	142.57%	-68.75%	21.27%	-38.35%	80.87%	-	-
Horiz. %	107.97%	102.51%	42.26%	135.24%	111.51%	180.87%	100.00%	-
Div Payout %	56.51%	170.40%	22.59%	187.05%	0.00%	142.31%	20.73%	-
YoY %	-66.84%	654.32%	-87.92%	0.00%	0.00%	586.49%	-	-
Horiz. %	272.60%	822.00%	108.97%	902.32%	0.00%	686.49%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	704,148	660,461	688,613	666,649	681,809	778,186	860,702	-3.28%
YoY %	6.61%	-4.09%	3.29%	-2.22%	-12.38%	-9.59%	-	-
Horiz. %	81.81%	76.74%	80.01%	77.45%	79.22%	90.41%	100.00%	-
NOSH	198,911	198,934	199,021	199,000	198,778	198,011	201,098	-0.18%
YoY %	-0.01%	-0.04%	0.01%	0.11%	0.39%	-1.54%	-	-
Horiz. %	98.91%	98.92%	98.97%	98.96%	98.85%	98.46%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	12.79%	6.19%	10.88%	5.78%	-1.06%	10.03%	21.68%	-
YoY %	106.62%	-43.11%	88.24%	645.28%	-110.57%	-53.74%	-	-
Horiz. %	58.99%	28.55%	50.18%	26.66%	-4.89%	46.26%	100.00%	-
ROE	19.74%	6.63%	19.77%	7.89%	-1.25%	11.88%	40.78%	-
YoY %	197.74%	-66.46%	150.57%	731.20%	-110.52%	-70.87%	-	-
Horiz. %	48.41%	16.26%	48.48%	19.35%	-3.07%	29.13%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	734.84	551.17	628.88	457.06	407.43	554.56	805.01	-1.50%
YoY %	33.32%	-12.36%	37.59%	12.18%	-26.53%	-31.11%	-	-
Horiz. %	91.28%	68.47%	78.12%	56.78%	50.61%	68.89%	100.00%	-
EPS	69.89	22.00	68.40	26.43	-4.30	46.70	174.52	-14.13%
YoY %	217.68%	-67.84%	158.80%	714.65%	-109.21%	-73.24%	-	-
Horiz. %	40.05%	12.61%	39.19%	15.14%	-2.46%	26.76%	100.00%	-
DPS	39.50	37.50	15.45	49.82	40.80	65.80	35.80	1.65%
YoY %	5.33%	142.72%	-68.99%	22.11%	-37.99%	83.80%	-	-
Horiz. %	110.34%	104.75%	43.16%	139.16%	113.97%	183.80%	100.00%	-
NAPS	3.54	3.32	3.46	3.35	3.43	3.93	4.28	-3.11%
YoY %	6.63%	-4.05%	3.28%	-2.33%	-12.72%	-8.18%	-	-
Horiz. %	82.71%	77.57%	80.84%	78.27%	80.14%	91.82%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 199,000
RPS	696.43	522.41	596.33	433.35	385.88	523.19	771.31	-1.68%
YoY %	33.31%	-12.40%	37.61%	12.30%	-26.24%	-32.17%	-	-
Horiz. %	90.29%	67.73%	77.31%	56.18%	50.03%	67.83%	100.00%	-
EPS	66.24	20.85	64.86	25.06	-4.08	44.06	167.22	-14.29%
YoY %	217.70%	-67.85%	158.82%	714.22%	-109.26%	-73.65%	-	-
Horiz. %	39.61%	12.47%	38.79%	14.99%	-2.44%	26.35%	100.00%	-
DPS	37.43	35.54	14.65	46.88	38.66	62.70	34.67	1.28%
YoY %	5.32%	142.59%	-68.75%	21.26%	-38.34%	80.85%	-	-
Horiz. %	107.96%	102.51%	42.26%	135.22%	111.51%	180.85%	100.00%	-
NAPS	3.3549	3.1468	3.2809	3.1763	3.2485	3.7077	4.1008	-3.28%
YoY %	6.61%	-4.09%	3.29%	-2.22%	-12.39%	-9.59%	-	-
Horiz. %	81.81%	76.74%	80.01%	77.46%	79.22%	90.41%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	10.00	10.60	13.10	15.40	11.40	10.50	25.25	-
P/RPS	1.36	1.92	2.08	3.37	2.80	1.89	3.14	-13.01%
YoY %	-29.17%	-7.69%	-38.28%	20.36%	48.15%	-39.81%	-	-
Horiz. %	43.31%	61.15%	66.24%	107.32%	89.17%	60.19%	100.00%	-
P/EPS	14.31	48.18	19.15	58.26	-264.94	22.48	14.47	-0.18%
YoY %	-70.30%	151.59%	-67.13%	121.99%	-1,278.56%	55.36%	-	-
Horiz. %	98.89%	332.96%	132.34%	402.63%	-1,830.96%	155.36%	100.00%	-
EY	6.99	2.08	5.22	1.72	-0.38	4.45	6.91	0.19%
YoY %	236.06%	-60.15%	203.49%	552.63%	-108.54%	-35.60%	-	-
Horiz. %	101.16%	30.10%	75.54%	24.89%	-5.50%	64.40%	100.00%	-
DY	3.95	3.54	1.18	3.24	3.58	6.27	1.42	18.58%
YoY %	11.58%	200.00%	-63.58%	-9.50%	-42.90%	341.55%	-	-
Horiz. %	278.17%	249.30%	83.10%	228.17%	252.11%	441.55%	100.00%	-
P/NAPS	2.82	3.19	3.79	4.60	3.32	2.67	5.90	-11.57%
YoY %	-11.60%	-15.83%	-17.61%	38.55%	24.34%	-54.75%	-	-
Horiz. %	47.80%	54.07%	64.24%	77.97%	56.27%	45.25%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	31/10/06	21/11/05	25/11/04	18/11/03	14/11/02	12/11/01	16/10/00	-
Price	9.90	9.65	14.80	17.40	12.20	11.60	19.90	-
P/RPS	1.35	1.75	2.35	3.81	2.99	2.09	2.47	-9.57%
YoY %	-22.86%	-25.53%	-38.32%	27.42%	43.06%	-15.38%	-	-
Horiz. %	54.66%	70.85%	95.14%	154.25%	121.05%	84.62%	100.00%	-
P/EPS	14.17	43.86	21.64	65.82	-283.54	24.84	11.40	3.69%
YoY %	-67.69%	102.68%	-67.12%	123.21%	-1,241.47%	117.89%	-	-
Horiz. %	124.30%	384.74%	189.82%	577.37%	-2,487.19%	217.89%	100.00%	-
EY	7.06	2.28	4.62	1.52	-0.35	4.03	8.77	-3.54%
YoY %	209.65%	-50.65%	203.95%	534.29%	-108.68%	-54.05%	-	-
Horiz. %	80.50%	26.00%	52.68%	17.33%	-3.99%	45.95%	100.00%	-
DY	3.99	3.89	1.04	2.86	3.34	5.67	1.80	14.18%
YoY %	2.57%	274.04%	-63.64%	-14.37%	-41.09%	215.00%	-	-
Horiz. %	221.67%	216.11%	57.78%	158.89%	185.56%	315.00%	100.00%	-
P/NAPS	2.80	2.91	4.28	5.19	3.56	2.95	4.65	-8.10%
YoY %	-3.78%	-32.01%	-17.53%	45.79%	20.68%	-36.56%	-	-
Horiz. %	60.22%	62.58%	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