[MPI] QoQ Annualized Quarter 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- 10.87%

YoY- 84.86%

Quarter Report

MPI QtrReport FY04Q1.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Annualized Quarter Result
Revenue	1,183,363	1,139,624	1,080,132	987,536	882,522	857,992	860,542	23.68%
YoY %	3.84%	5.51%	9.38%	11.90%	2.86%	-0.30%	-	-
Horiz. %	137.51%	132.43%	125.52%	114.76%	102.55%	99.70%	100.00%	-
PBT	163,330	158,033	133,402	88,476	47,553	39,576	47,120	129.21%
YoY %	3.35%	18.46%	50.78%	86.06%	20.16%	-16.01%	-	-
Horiz. %	346.63%	335.38%	283.11%	187.77%	100.92%	83.99%	100.00%	-
Tax	-32,147	-51,273	-49,724	-36,736	-886	-28,593	-31,868	0.58%
YoY %	37.30%	-3.12%	-35.35%	-4,046.28%	96.90%	10.28%	-	-
Horiz. %	100.88%	160.89%	156.03%	115.28%	2.78%	89.72%	100.00%	-
NP	131,183	106,760	83,678	51,740	46,667	10,982	15,252	320.34%
YoY %	22.88%	27.58%	61.73%	10.87%	324.94%	-28.00%	-	-
Horiz. %	860.10%	699.97%	548.64%	339.23%	305.97%	72.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	131,183	106,760	83,678	51,740	46,667	10,982	15,252	320.34%
YoY %	22.88%	27.58%	61.73%	10.87%	324.94%	-28.00%	-	-
Horiz. %	860.10%	699.97%	548.64%	339.23%	305.97%	72.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.68%	32.44%	37.27%	41.52%	1.86%	72.25%	67.63%	-
YoY %	-39.33%	-12.96%	-10.24%	2,132.26%	-97.43%	6.83%	-	-
Horiz. %	29.10%	47.97%	55.11%	61.39%	2.75%	106.83%	100.00%	-
Total Cost	1,052,180	1,032,864	996,454	935,796	835,855	847,009	845,290	15.73%
YoY %	1.87%	3.65%	6.48%	11.96%	-1.32%	0.20%	-	-
Horiz. %	124.48%	122.19%	117.88%	110.71%	98.88%	100.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	670,336	706,207	666,479	666,649	652,462	654,582	682,955	-1.23%
YoY %	-5.08%	5.96%	-0.03%	2.17%	-0.32%	-4.15%	-	-
Horiz. %	98.15%	103.40%	97.59%	97.61%	95.54%	95.85%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Dividend
Div	119,347	1,591	59,684	119,400	69,264	92,371	59,733	58.70%
YoY %	7,401.38%	-97.33%	-50.01%	72.38%	-25.02%	54.64%	-	-
Horiz. %	199.80%	2.66%	99.92%	199.89%	115.96%	154.64%	100.00%	-
Div Payout %	90.98%	1.49%	71.33%	230.77%	148.42%	841.06%	391.64%	-
YoY %	6,006.04%	-97.91%	-69.09%	55.48%	-82.35%	114.75%	-	-
Horiz. %	23.23%	0.38%	18.21%	58.92%	37.90%	214.75%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Equity
Net Worth	670,336	706,207	666,479	666,649	652,462	654,582	682,955	-1.23%
YoY %	-5.08%	5.96%	-0.03%	2.17%	-0.32%	-4.15%	-	-
Horiz. %	98.15%	103.40%	97.59%	97.61%	95.54%	95.85%	100.00%	-
NOSH	198,912	198,931	198,949	199,000	198,921	198,961	199,112	-0.06%
YoY %	-0.01%	-0.01%	-0.03%	0.04%	-0.02%	-0.08%	-	-
Horiz. %	99.90%	99.91%	99.92%	99.94%	99.90%	99.92%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Ratio Analysis
NP Margin	11.09%	9.37%	7.75%	5.24%	5.29%	1.28%	1.77%	-
YoY %	18.36%	20.90%	47.90%	-0.95%	313.28%	-27.68%	-	-
Horiz. %	626.55%	529.38%	437.85%	296.05%	298.87%	72.32%	100.00%	-
ROE	19.57%	15.12%	12.56%	7.76%	7.15%	1.68%	2.23%	-
YoY %	29.43%	20.38%	61.86%	8.53%	325.60%	-24.66%	-	-
Horiz. %	877.58%	678.03%	563.23%	347.98%	320.63%	75.34%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Per Share
RPS	594.92	572.87	542.92	496.25	443.65	431.24	432.19	23.76%
YoY %	3.85%	5.52%	9.40%	11.86%	2.88%	-0.22%	-	-
Horiz. %	137.65%	132.55%	125.62%	114.82%	102.65%	99.78%	100.00%	-
EPS	65.95	53.67	42.06	26.00	23.46	5.52	7.66	320.62%
YoY %	22.88%	27.60%	61.77%	10.83%	325.00%	-27.94%	-	-
Horiz. %	860.97%	700.65%	549.09%	339.43%	306.27%	72.06%	100.00%	-
DPS	60.00	0.80	30.00	60.00	34.82	46.43	30.00	58.80%
YoY %	7,400.00%	-97.33%	-50.00%	72.31%	-25.01%	54.77%	-	-
Horiz. %	200.00%	2.67%	100.00%	200.00%	116.07%	154.77%	100.00%	-
NAPS	3.37	3.55	3.35	3.35	3.28	3.29	3.43	-1.17%
YoY %	-5.07%	5.97%	0.00%	2.13%	-0.30%	-4.08%	-	-
Horiz. %	98.25%	103.50%	97.67%	97.67%	95.63%	95.92%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 199,000
RPS	593.90	571.95	542.09	495.62	442.92	430.61	431.88	23.68%
YoY %	3.84%	5.51%	9.38%	11.90%	2.86%	-0.29%	-	-
Horiz. %	137.52%	132.43%	125.52%	114.76%	102.56%	99.71%	100.00%	-
EPS	65.84	53.58	42.00	25.97	23.42	5.51	7.65	320.52%
YoY %	22.88%	27.57%	61.73%	10.89%	325.05%	-27.97%	-	-
Horiz. %	860.65%	700.39%	549.02%	339.48%	306.14%	72.03%	100.00%	-
DPS	59.90	0.80	29.95	59.92	34.76	46.36	29.98	58.70%
YoY %	7,387.50%	-97.33%	-50.02%	72.38%	-25.02%	54.64%	-	-
Horiz. %	199.80%	2.67%	99.90%	199.87%	115.94%	154.64%	100.00%	-
NAPS	3.3643	3.5443	3.3449	3.3458	3.2746	3.2852	3.4276	-1.23%
YoY %	-5.08%	5.96%	-0.03%	2.17%	-0.32%	-4.15%	-	-
Horiz. %	98.15%	103.40%	97.59%	97.61%	95.54%	95.85%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	-
Price	15.50	17.00	17.00	15.40	14.40	10.40	13.90	-
P/RPS	2.61	2.97	3.13	3.10	3.25	2.41	3.22	-13.07%
YoY %	-12.12%	-5.11%	0.97%	-4.62%	34.85%	-25.16%	-	-
Horiz. %	81.06%	92.24%	97.20%	96.27%	100.93%	74.84%	100.00%	-
P/EPS	23.50	31.68	40.42	59.23	61.38	188.41	181.46	-74.43%
YoY %	-25.82%	-21.62%	-31.76%	-3.50%	-67.42%	3.83%	-	-
Horiz. %	12.95%	17.46%	22.27%	32.64%	33.83%	103.83%	100.00%	-
EY	4.25	3.16	2.47	1.69	1.63	0.53	0.55	291.34%
YoY %	34.49%	27.94%	46.15%	3.68%	207.55%	-3.64%	-	-
Horiz. %	772.73%	574.55%	449.09%	307.27%	296.36%	96.36%	100.00%	-
DY	3.87	0.05	1.76	3.90	2.42	4.46	2.16	47.56%
YoY %	7,640.00%	-97.16%	-54.87%	61.16%	-45.74%	106.48%	-	-
Horiz. %	179.17%	2.31%	81.48%	180.56%	112.04%	206.48%	100.00%	-
P/NAPS	4.60	4.79	5.07	4.60	4.39	3.16	4.05	8.86%
YoY %	-3.97%	-5.52%	10.22%	4.78%	38.92%	-21.98%	-	-
Horiz. %	113.58%	118.27%	125.19%	113.58%	108.40%	78.02%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Price Multiplier on Announcement Date
Date	26/08/04	17/05/04	18/02/04	18/11/03	27/08/03	16/05/03	23/01/03	-
Price	13.60	15.20	18.00	17.40	15.30	12.40	13.60	-
P/RPS	2.29	2.65	3.32	3.51	3.45	2.88	3.15	-19.16%
YoY %	-13.58%	-20.18%	-5.41%	1.74%	19.79%	-8.57%	-	-
Horiz. %	72.70%	84.13%	105.40%	111.43%	109.52%	91.43%	100.00%	-
P/EPS	20.62	28.32	42.80	66.92	65.22	224.64	177.55	-76.22%
YoY %	-27.19%	-33.83%	-36.04%	2.61%	-70.97%	26.52%	-	-
Horiz. %	11.61%	15.95%	24.11%	37.69%	36.73%	126.52%	100.00%	-
EY	4.85	3.53	2.34	1.49	1.53	0.45	0.56	322.28%
YoY %	37.39%	50.85%	57.05%	-2.61%	240.00%	-19.64%	-	-
Horiz. %	866.07%	630.36%	417.86%	266.07%	273.21%	80.36%	100.00%	-
DY	4.41	0.05	1.67	3.45	2.28	3.74	2.21	58.56%
YoY %	8,720.00%	-97.01%	-51.59%	51.32%	-39.04%	69.23%	-	-
Horiz. %	199.55%	2.26%	75.57%	156.11%	103.17%	169.23%	100.00%	-
P/NAPS	4.04	4.28	5.37	5.19	4.66	3.77	3.97	1.17%
YoY %	-5.61%	-20.30%	3.47%	11.37%	23.61%	-5.04%	-	-
Horiz. %	101.76%	107.81%	135.26%	130.73%	117.38%	94.96%	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