[MPI] YoY TTM Result on 30-Sep-2004 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

25-Nov-2004

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

30-Sep-2004 [#1]

Profit Trend

QoQ- 3.78%

YoY- 158.8%

Quarter Report

MPIB QtrReport FY05Q1-1.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
TTM Result
Revenue	1,471,974	1,461,685	1,096,461	1,251,598	909,540	809,892	1,098,092	5.00%
YoY %	0.70%	33.31%	-12.40%	37.61%	12.30%	-26.25%	-	-
Horiz. %	134.05%	133.11%	99.85%	113.98%	82.83%	73.75%	100.00%	-
PBT	166,421	206,845	46,406	170,899	53,622	11,925	167,299	-0.08%
YoY %	-19.54%	345.73%	-72.85%	218.71%	349.66%	-92.87%	-	-
Horiz. %	99.48%	123.64%	27.74%	102.15%	32.05%	7.13%	100.00%	-
Tax	-25,014	-19,852	21,496	-34,759	-1,017	-20,478	-57,116	-12.85%
YoY %	-26.00%	-192.35%	161.84%	-3,317.80%	95.03%	64.15%	-	-
Horiz. %	43.80%	34.76%	-37.64%	60.86%	1.78%	35.85%	100.00%	-
NP	141,407	186,993	67,902	136,140	52,605	-8,553	110,183	4.24%
YoY %	-24.38%	175.39%	-50.12%	158.80%	715.05%	-107.76%	-	-
Horiz. %	128.34%	169.71%	61.63%	123.56%	47.74%	-7.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	111,892	139,019	43,770	136,140	52,605	-8,553	92,479	3.22%
YoY %	-19.51%	217.61%	-67.85%	158.80%	715.05%	-109.25%	-	-
Horiz. %	120.99%	150.32%	47.33%	147.21%	56.88%	-9.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.03%	9.60%	-46.32%	20.34%	1.90%	171.72%	34.14%	-
YoY %	56.56%	120.73%	-327.73%	970.53%	-98.89%	402.99%	-	-
Horiz. %	44.02%	28.12%	-135.68%	59.58%	5.57%	502.99%	100.00%	-
Total Cost	1,330,567	1,274,692	1,028,559	1,115,458	856,935	818,445	987,909	5.08%
YoY %	4.38%	23.93%	-7.79%	30.17%	4.70%	-17.15%	-	-
Horiz. %	134.69%	129.03%	104.11%	112.91%	86.74%	82.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	740,689	704,148	660,461	688,613	666,649	681,809	778,186	-0.81%
YoY %	5.19%	6.61%	-4.09%	3.29%	-2.22%	-12.38%	-	-
Horiz. %	95.18%	90.49%	84.87%	88.49%	85.67%	87.62%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	71,107	78,557	74,584	30,748	98,398	81,137	131,602	-9.74%
YoY %	-9.48%	5.33%	142.57%	-68.75%	21.27%	-38.35%	-	-
Horiz. %	54.03%	59.69%	56.67%	23.36%	74.77%	61.65%	100.00%	-
Div Payout %	63.55%	56.51%	170.40%	22.59%	187.05%	0.00%	142.31%	-
YoY %	12.46%	-66.84%	654.32%	-87.92%	0.00%	0.00%	-	-
Horiz. %	44.66%	39.71%	119.74%	15.87%	131.44%	0.00%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	740,689	704,148	660,461	688,613	666,649	681,809	778,186	-0.81%
YoY %	5.19%	6.61%	-4.09%	3.29%	-2.22%	-12.38%	-	-
Horiz. %	95.18%	90.49%	84.87%	88.49%	85.67%	87.62%	100.00%	-
NOSH	194,918	198,911	198,934	199,021	199,000	198,778	198,011	-0.26%
YoY %	-2.01%	-0.01%	-0.04%	0.01%	0.11%	0.39%	-	-
Horiz. %	98.44%	100.45%	100.47%	100.51%	100.50%	100.39%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	9.61%	12.79%	6.19%	10.88%	5.78%	-1.06%	10.03%	-
YoY %	-24.86%	106.62%	-43.11%	88.24%	645.28%	-110.57%	-	-
Horiz. %	95.81%	127.52%	61.71%	108.47%	57.63%	-10.57%	100.00%	-
ROE	15.11%	19.74%	6.63%	19.77%	7.89%	-1.25%	11.88%	-
YoY %	-23.45%	197.74%	-66.46%	150.57%	731.20%	-110.52%	-	-
Horiz. %	127.19%	166.16%	55.81%	166.41%	66.41%	-10.52%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	755.18	734.84	551.17	628.88	457.06	407.43	554.56	5.27%
YoY %	2.77%	33.32%	-12.36%	37.59%	12.18%	-26.53%	-	-
Horiz. %	136.18%	132.51%	99.39%	113.40%	82.42%	73.47%	100.00%	-
EPS	57.40	69.89	22.00	68.40	26.43	-4.30	46.70	3.49%
YoY %	-17.87%	217.68%	-67.84%	158.80%	714.65%	-109.21%	-	-
Horiz. %	122.91%	149.66%	47.11%	146.47%	56.60%	-9.21%	100.00%	-
DPS	36.48	39.50	37.50	15.45	49.82	40.80	65.80	-9.35%
YoY %	-7.65%	5.33%	142.72%	-68.99%	22.11%	-37.99%	-	-
Horiz. %	55.44%	60.03%	56.99%	23.48%	75.71%	62.01%	100.00%	-
NAPS	3.80	3.54	3.32	3.46	3.35	3.43	3.93	-0.55%
YoY %	7.34%	6.63%	-4.05%	3.28%	-2.33%	-12.72%	-	-
Horiz. %	96.69%	90.08%	84.48%	88.04%	85.24%	87.28%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 199,021
RPS	738.75	733.58	550.29	628.15	456.48	406.46	551.11	5.00%
YoY %	0.70%	33.31%	-12.40%	37.61%	12.31%	-26.25%	-	-
Horiz. %	134.05%	133.11%	99.85%	113.98%	82.83%	73.75%	100.00%	-
EPS	56.16	69.77	21.97	68.33	26.40	-4.29	46.41	3.22%
YoY %	-19.51%	217.57%	-67.85%	158.83%	715.38%	-109.24%	-	-
Horiz. %	121.01%	150.33%	47.34%	147.23%	56.88%	-9.24%	100.00%	-
DPS	35.69	39.43	37.43	15.43	49.38	40.72	66.05	-9.74%
YoY %	-9.49%	5.34%	142.58%	-68.75%	21.27%	-38.35%	-	-
Horiz. %	54.03%	59.70%	56.67%	23.36%	74.76%	61.65%	100.00%	-
NAPS	3.7173	3.5339	3.3147	3.456	3.3458	3.4218	3.9055	-0.81%
YoY %	5.19%	6.61%	-4.09%	3.29%	-2.22%	-12.39%	-	-
Horiz. %	95.18%	90.49%	84.87%	88.49%	85.67%	87.61%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	9.20	10.00	10.60	13.10	15.40	11.40	10.50	-
P/RPS	1.22	1.36	1.92	2.08	3.37	2.80	1.89	-7.03%
YoY %	-10.29%	-29.17%	-7.69%	-38.28%	20.36%	48.15%	-	-
Horiz. %	64.55%	71.96%	101.59%	110.05%	178.31%	148.15%	100.00%	-
P/EPS	16.03	14.31	48.18	19.15	58.26	-264.94	22.48	-5.47%
YoY %	12.02%	-70.30%	151.59%	-67.13%	121.99%	-1,278.56%	-	-
Horiz. %	71.31%	63.66%	214.32%	85.19%	259.16%	-1,178.56%	100.00%	-
EY	6.24	6.99	2.08	5.22	1.72	-0.38	4.45	5.79%
YoY %	-10.73%	236.06%	-60.15%	203.49%	552.63%	-108.54%	-	-
Horiz. %	140.22%	157.08%	46.74%	117.30%	38.65%	-8.54%	100.00%	-
DY	3.97	3.95	3.54	1.18	3.24	3.58	6.27	-7.33%
YoY %	0.51%	11.58%	200.00%	-63.58%	-9.50%	-42.90%	-	-
Horiz. %	63.32%	63.00%	56.46%	18.82%	51.67%	57.10%	100.00%	-
P/NAPS	2.42	2.82	3.19	3.79	4.60	3.32	2.67	-1.62%
YoY %	-14.18%	-11.60%	-15.83%	-17.61%	38.55%	24.34%	-	-
Horiz. %	90.64%	105.62%	119.48%	141.95%	172.28%	124.34%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	27/11/07	31/10/06	21/11/05	25/11/04	18/11/03	14/11/02	12/11/01	-
Price	8.95	9.90	9.65	14.80	17.40	12.20	11.60	-
P/RPS	1.19	1.35	1.75	2.35	3.81	2.99	2.09	-8.95%
YoY %	-11.85%	-22.86%	-25.53%	-38.32%	27.42%	43.06%	-	-
Horiz. %	56.94%	64.59%	83.73%	112.44%	182.30%	143.06%	100.00%	-
P/EPS	15.59	14.17	43.86	21.64	65.82	-283.54	24.84	-7.46%
YoY %	10.02%	-67.69%	102.68%	-67.12%	123.21%	-1,241.47%	-	-
Horiz. %	62.76%	57.05%	176.57%	87.12%	264.98%	-1,141.47%	100.00%	-
EY	6.41	7.06	2.28	4.62	1.52	-0.35	4.03	8.03%
YoY %	-9.21%	209.65%	-50.65%	203.95%	534.29%	-108.68%	-	-
Horiz. %	159.06%	175.19%	56.58%	114.64%	37.72%	-8.68%	100.00%	-
DY	4.08	3.99	3.89	1.04	2.86	3.34	5.67	-5.33%
YoY %	2.26%	2.57%	274.04%	-63.64%	-14.37%	-41.09%	-	-
Horiz. %	71.96%	70.37%	68.61%	18.34%	50.44%	58.91%	100.00%	-
P/NAPS	2.36	2.80	2.91	4.28	5.19	3.56	2.95	-3.64%
YoY %	-15.71%	-3.78%	-32.01%	-17.53%	45.79%	20.68%	-	-
Horiz. %	80.00%	94.92%	98.64%	145.08%	175.93%	120.68%	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