[MPI] YoY TTM Result on 30-Sep-2005 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

21-Nov-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

30-Sep-2005 [#1]

Profit Trend

QoQ- -7.81%

YoY- -67.85%

Quarter Report

MPIB QtrReport Q1-FY06.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	1,547,489	1,471,974	1,461,685	1,096,461	1,251,598	909,540	809,892	11.38%
YoY %	5.13%	0.70%	33.31%	-12.40%	37.61%	12.30%	-	-
Horiz. %	191.07%	181.75%	180.48%	135.38%	154.54%	112.30%	100.00%	-
PBT	152,530	166,421	206,845	46,406	170,899	53,622	11,925	52.86%
YoY %	-8.35%	-19.54%	345.73%	-72.85%	218.71%	349.66%	-	-
Horiz. %	1,279.08%	1,395.56%	1,734.55%	389.15%	1,433.12%	449.66%	100.00%	-
Tax	-6,999	-25,014	-19,852	21,496	-34,759	-1,017	-20,478	-16.36%
YoY %	72.02%	-26.00%	-192.35%	161.84%	-3,317.80%	95.03%	-	-
Horiz. %	34.18%	122.15%	96.94%	-104.97%	169.74%	4.97%	100.00%	-
NP	145,531	141,407	186,993	67,902	136,140	52,605	-8,553	-
YoY %	2.92%	-24.38%	175.39%	-50.12%	158.80%	715.05%	-	-
Horiz. %	-1,701.52%	-1,653.30%	-2,186.29%	-793.90%	-1,591.72%	-615.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	113,738	111,892	139,019	43,770	136,140	52,605	-8,553	-
YoY %	1.65%	-19.51%	217.61%	-67.85%	158.80%	715.05%	-	-
Horiz. %	-1,329.80%	-1,308.22%	-1,625.38%	-511.75%	-1,591.72%	-615.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.59%	15.03%	9.60%	-46.32%	20.34%	1.90%	171.72%	-
YoY %	-69.46%	56.56%	120.73%	-327.73%	970.53%	-98.89%	-	-
Horiz. %	2.67%	8.75%	5.59%	-26.97%	11.84%	1.11%	100.00%	-
Total Cost	1,401,958	1,330,567	1,274,692	1,028,559	1,115,458	856,935	818,445	9.37%
YoY %	5.37%	4.38%	23.93%	-7.79%	30.17%	4.70%	-	-
Horiz. %	171.30%	162.57%	155.75%	125.67%	136.29%	104.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	803,139	740,689	704,148	660,461	688,613	666,649	681,809	2.76%
YoY %	8.43%	5.19%	6.61%	-4.09%	3.29%	-2.22%	-	-
Horiz. %	117.80%	108.64%	103.28%	96.87%	101.00%	97.78%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	66,278	71,107	78,557	74,584	30,748	98,398	81,137	-3.31%
YoY %	-6.79%	-9.48%	5.33%	142.57%	-68.75%	21.27%	-	-
Horiz. %	81.69%	87.64%	96.82%	91.92%	37.90%	121.27%	100.00%	-
Div Payout %	58.27%	63.55%	56.51%	170.40%	22.59%	187.05%	0.00%	-
YoY %	-8.31%	12.46%	-66.84%	654.32%	-87.92%	0.00%	-	-
Horiz. %	31.15%	33.97%	30.21%	91.10%	12.08%	100.00%	-	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	803,139	740,689	704,148	660,461	688,613	666,649	681,809	2.76%
YoY %	8.43%	5.19%	6.61%	-4.09%	3.29%	-2.22%	-	-
Horiz. %	117.80%	108.64%	103.28%	96.87%	101.00%	97.78%	100.00%	-
NOSH	194,936	194,918	198,911	198,934	199,021	199,000	198,778	-0.32%
YoY %	0.01%	-2.01%	-0.01%	-0.04%	0.01%	0.11%	-	-
Horiz. %	98.07%	98.06%	100.07%	100.08%	100.12%	100.11%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	9.40%	9.61%	12.79%	6.19%	10.88%	5.78%	-1.06%	-
YoY %	-2.19%	-24.86%	106.62%	-43.11%	88.24%	645.28%	-	-
Horiz. %	-886.79%	-906.60%	-1,206.60%	-583.96%	-1,026.42%	-545.28%	100.00%	-
ROE	14.16%	15.11%	19.74%	6.63%	19.77%	7.89%	-1.25%	-
YoY %	-6.29%	-23.45%	197.74%	-66.46%	150.57%	731.20%	-	-
Horiz. %	-1,132.80%	-1,208.80%	-1,579.20%	-530.40%	-1,581.60%	-631.20%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	793.84	755.18	734.84	551.17	628.88	457.06	407.43	11.74%
YoY %	5.12%	2.77%	33.32%	-12.36%	37.59%	12.18%	-	-
Horiz. %	194.84%	185.35%	180.36%	135.28%	154.35%	112.18%	100.00%	-
EPS	58.35	57.40	69.89	22.00	68.40	26.43	-4.30	-
YoY %	1.66%	-17.87%	217.68%	-67.84%	158.80%	714.65%	-	-
Horiz. %	-1,356.98%	-1,334.88%	-1,625.35%	-511.63%	-1,590.70%	-614.65%	100.00%	-
DPS	34.00	36.48	39.50	37.50	15.45	49.82	40.80	-2.99%
YoY %	-6.80%	-7.65%	5.33%	142.72%	-68.99%	22.11%	-	-
Horiz. %	83.33%	89.41%	96.81%	91.91%	37.87%	122.11%	100.00%	-
NAPS	4.12	3.80	3.54	3.32	3.46	3.35	3.43	3.09%
YoY %	8.42%	7.34%	6.63%	-4.05%	3.28%	-2.33%	-	-
Horiz. %	120.12%	110.79%	103.21%	96.79%	100.87%	97.67%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 198,934
RPS	737.31	701.33	696.43	522.41	596.33	433.35	385.88	11.38%
YoY %	5.13%	0.70%	33.31%	-12.40%	37.61%	12.30%	-	-
Horiz. %	191.07%	181.75%	180.48%	135.38%	154.54%	112.30%	100.00%	-
EPS	54.19	53.31	66.24	20.85	64.86	25.06	-4.08	-
YoY %	1.65%	-19.52%	217.70%	-67.85%	158.82%	714.22%	-	-
Horiz. %	-1,328.19%	-1,306.62%	-1,623.53%	-511.03%	-1,589.71%	-614.22%	100.00%	-
DPS	31.58	33.88	37.43	35.54	14.65	46.88	38.66	-3.31%
YoY %	-6.79%	-9.48%	5.32%	142.59%	-68.75%	21.26%	-	-
Horiz. %	81.69%	87.64%	96.82%	91.93%	37.89%	121.26%	100.00%	-
NAPS	3.8266	3.529	3.3549	3.1468	3.2809	3.1763	3.2485	2.76%
YoY %	8.43%	5.19%	6.61%	-4.09%	3.29%	-2.22%	-	-
Horiz. %	117.80%	108.63%	103.28%	96.87%	101.00%	97.78%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	6.90	9.20	10.00	10.60	13.10	15.40	11.40	-
P/RPS	0.87	1.22	1.36	1.92	2.08	3.37	2.80	-17.68%
YoY %	-28.69%	-10.29%	-29.17%	-7.69%	-38.28%	20.36%	-	-
Horiz. %	31.07%	43.57%	48.57%	68.57%	74.29%	120.36%	100.00%	-
P/EPS	11.83	16.03	14.31	48.18	19.15	58.26	-264.94	-
YoY %	-26.20%	12.02%	-70.30%	151.59%	-67.13%	121.99%	-	-
Horiz. %	-4.47%	-6.05%	-5.40%	-18.19%	-7.23%	-21.99%	100.00%	-
EY	8.46	6.24	6.99	2.08	5.22	1.72	-0.38	-
YoY %	35.58%	-10.73%	236.06%	-60.15%	203.49%	552.63%	-	-
Horiz. %	-2,226.32%	-1,642.11%	-1,839.47%	-547.37%	-1,373.68%	-452.63%	100.00%	-
DY	4.93	3.97	3.95	3.54	1.18	3.24	3.58	5.47%
YoY %	24.18%	0.51%	11.58%	200.00%	-63.58%	-9.50%	-	-
Horiz. %	137.71%	110.89%	110.34%	98.88%	32.96%	90.50%	100.00%	-
P/NAPS	1.67	2.42	2.82	3.19	3.79	4.60	3.32	-10.81%
YoY %	-30.99%	-14.18%	-11.60%	-15.83%	-17.61%	38.55%	-	-
Horiz. %	50.30%	72.89%	84.94%	96.08%	114.16%	138.55%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	18/11/08	27/11/07	31/10/06	21/11/05	25/11/04	18/11/03	14/11/02	-
Price	6.25	8.95	9.90	9.65	14.80	17.40	12.20	-
P/RPS	0.79	1.19	1.35	1.75	2.35	3.81	2.99	-19.87%
YoY %	-33.61%	-11.85%	-22.86%	-25.53%	-38.32%	27.42%	-	-
Horiz. %	26.42%	39.80%	45.15%	58.53%	78.60%	127.42%	100.00%	-
P/EPS	10.71	15.59	14.17	43.86	21.64	65.82	-283.54	-
YoY %	-31.30%	10.02%	-67.69%	102.68%	-67.12%	123.21%	-	-
Horiz. %	-3.78%	-5.50%	-5.00%	-15.47%	-7.63%	-23.21%	100.00%	-
EY	9.34	6.41	7.06	2.28	4.62	1.52	-0.35	-
YoY %	45.71%	-9.21%	209.65%	-50.65%	203.95%	534.29%	-	-
Horiz. %	-2,668.57%	-1,831.43%	-2,017.14%	-651.43%	-1,320.00%	-434.29%	100.00%	-
DY	5.44	4.08	3.99	3.89	1.04	2.86	3.34	8.46%
YoY %	33.33%	2.26%	2.57%	274.04%	-63.64%	-14.37%	-	-
Horiz. %	162.87%	122.16%	119.46%	116.47%	31.14%	85.63%	100.00%	-
P/NAPS	1.52	2.36	2.80	2.91	4.28	5.19	3.56	-13.21%
YoY %	-35.59%	-15.71%	-3.78%	-32.01%	-17.53%	45.79%	-	-
Horiz. %	42.70%	66.29%	78.65%	81.74%	120.22%	145.79%	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