[MPI] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

27-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Sep-2007 [#1]

Profit Trend

QoQ- -20.33%

YoY- -43.05%

Quarter Report

MPIB QtrReport FY08Q1.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	1,539,126	1,563,852	1,619,222	1,542,972	1,485,329	1,491,952	1,550,416	-0.48%
YoY %	-1.58%	-3.42%	4.94%	3.88%	-0.44%	-3.77%	-	-
Horiz. %	99.27%	100.87%	104.44%	99.52%	95.80%	96.23%	100.00%	-
PBT	156,479	165,778	216,878	163,916	189,637	197,288	231,504	-22.99%
YoY %	-5.61%	-23.56%	32.31%	-13.56%	-3.88%	-14.78%	-	-
Horiz. %	67.59%	71.61%	93.68%	70.80%	81.92%	85.22%	100.00%	-
Tax	-9,180	-17,856	-19,550	-22,072	-22,670	-23,374	-19,502	-39.51%
YoY %	48.59%	8.66%	11.43%	2.64%	3.01%	-19.85%	-	-
Horiz. %	47.07%	91.56%	100.25%	113.18%	116.24%	119.85%	100.00%	-
NP	147,299	147,922	197,328	141,844	166,967	173,913	212,002	-21.57%
YoY %	-0.42%	-25.04%	39.12%	-15.05%	-3.99%	-17.97%	-	-
Horiz. %	69.48%	69.77%	93.08%	66.91%	78.76%	82.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	112,176	112,648	150,882	104,944	131,725	138,082	166,808	-23.26%
YoY %	-0.42%	-25.34%	43.77%	-20.33%	-4.60%	-17.22%	-	-
Horiz. %	67.25%	67.53%	90.45%	62.91%	78.97%	82.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.87%	10.77%	9.01%	13.47%	11.95%	11.85%	8.42%	-
YoY %	-45.50%	19.53%	-33.11%	12.72%	0.84%	40.74%	-	-
Horiz. %	69.71%	127.91%	107.01%	159.98%	141.92%	140.74%	100.00%	-
Total Cost	1,391,827	1,415,929	1,421,894	1,401,128	1,318,362	1,318,038	1,338,414	2.64%
YoY %	-1.70%	-0.42%	1.48%	6.28%	0.02%	-1.52%	-	-
Horiz. %	103.99%	105.79%	106.24%	104.69%	98.50%	98.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	766,032	779,570	771,755	740,689	713,396	729,926	708,128	5.38%
YoY %	-1.74%	1.01%	4.19%	3.83%	-2.26%	3.08%	-	-
Horiz. %	108.18%	110.09%	108.99%	104.60%	100.74%	103.08%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	72,120	96,147	50,670	101,357	77,966	106,074	67,630	4.38%
YoY %	-24.99%	89.75%	-50.01%	30.00%	-26.50%	56.84%	-	-
Horiz. %	106.64%	142.17%	74.92%	149.87%	115.28%	156.84%	100.00%	-
Div Payout %	64.29%	85.35%	33.58%	96.58%	59.19%	76.82%	40.54%	-
YoY %	-24.67%	154.17%	-65.23%	63.17%	-22.95%	89.49%	-	-
Horiz. %	158.58%	210.53%	82.83%	238.23%	146.00%	189.49%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	766,032	779,570	771,755	740,689	713,396	729,926	708,128	5.38%
YoY %	-1.74%	1.01%	4.19%	3.83%	-2.26%	3.08%	-	-
Horiz. %	108.18%	110.09%	108.99%	104.60%	100.74%	103.08%	100.00%	-
NOSH	194,919	194,892	194,887	194,918	194,917	198,889	198,912	-1.34%
YoY %	0.01%	0.00%	-0.02%	0.00%	-2.00%	-0.01%	-	-
Horiz. %	97.99%	97.98%	97.98%	97.99%	97.99%	99.99%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	9.57%	9.46%	12.19%	9.19%	11.24%	11.66%	13.67%	-
YoY %	1.16%	-22.40%	32.64%	-18.24%	-3.60%	-14.70%	-	-
Horiz. %	70.01%	69.20%	89.17%	67.23%	82.22%	85.30%	100.00%	-
ROE	14.64%	14.45%	19.55%	14.17%	18.46%	18.92%	23.56%	-
YoY %	1.31%	-26.09%	37.97%	-23.24%	-2.43%	-19.69%	-	-
Horiz. %	62.14%	61.33%	82.98%	60.14%	78.35%	80.31%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	789.62	802.42	830.85	791.60	762.03	750.14	779.45	0.86%
YoY %	-1.60%	-3.42%	4.96%	3.88%	1.59%	-3.76%	-	-
Horiz. %	101.30%	102.95%	106.59%	101.56%	97.77%	96.24%	100.00%	-
EPS	57.55	57.80	77.42	53.84	67.58	69.43	83.86	-22.21%
YoY %	-0.43%	-25.34%	43.80%	-20.33%	-2.66%	-17.21%	-	-
Horiz. %	68.63%	68.92%	92.32%	64.20%	80.59%	82.79%	100.00%	-
DPS	37.00	49.33	26.00	52.00	40.00	53.33	34.00	5.80%
YoY %	-24.99%	89.73%	-50.00%	30.00%	-25.00%	56.85%	-	-
Horiz. %	108.82%	145.09%	76.47%	152.94%	117.65%	156.85%	100.00%	-
NAPS	3.93	4.00	3.96	3.80	3.66	3.67	3.56	6.82%
YoY %	-1.75%	1.01%	4.21%	3.83%	-0.27%	3.09%	-	-
Horiz. %	110.39%	112.36%	111.24%	106.74%	102.81%	103.09%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 194,918
RPS	772.45	784.86	812.65	774.38	745.45	748.77	778.12	-0.48%
YoY %	-1.58%	-3.42%	4.94%	3.88%	-0.44%	-3.77%	-	-
Horiz. %	99.27%	100.87%	104.44%	99.52%	95.80%	96.23%	100.00%	-
EPS	56.30	56.54	75.72	52.67	66.11	69.30	83.72	-23.26%
YoY %	-0.42%	-25.33%	43.76%	-20.33%	-4.60%	-17.22%	-	-
Horiz. %	67.25%	67.53%	90.44%	62.91%	78.97%	82.78%	100.00%	-
DPS	36.20	48.25	25.43	50.87	39.13	53.24	33.94	4.39%
YoY %	-24.97%	89.74%	-50.01%	30.00%	-26.50%	56.87%	-	-
Horiz. %	106.66%	142.16%	74.93%	149.88%	115.29%	156.87%	100.00%	-
NAPS	3.8445	3.9125	3.8732	3.7173	3.5804	3.6633	3.5539	5.38%
YoY %	-1.74%	1.01%	4.19%	3.82%	-2.26%	3.08%	-	-
Horiz. %	108.18%	110.09%	108.98%	104.60%	100.75%	103.08%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	7.00	8.75	9.30	9.20	9.90	10.30	10.60	-
P/RPS	0.89	1.09	1.12	1.16	1.30	1.37	1.36	-24.64%
YoY %	-18.35%	-2.68%	-3.45%	-10.77%	-5.11%	0.74%	-	-
Horiz. %	65.44%	80.15%	82.35%	85.29%	95.59%	100.74%	100.00%	-
P/EPS	12.16	15.14	12.01	17.09	14.65	14.84	12.64	-2.55%
YoY %	-19.68%	26.06%	-29.72%	16.66%	-1.28%	17.41%	-	-
Horiz. %	96.20%	119.78%	95.02%	135.21%	115.90%	117.41%	100.00%	-
EY	8.22	6.61	8.32	5.85	6.83	6.74	7.91	2.59%
YoY %	24.36%	-20.55%	42.22%	-14.35%	1.34%	-14.79%	-	-
Horiz. %	103.92%	83.57%	105.18%	73.96%	86.35%	85.21%	100.00%	-
DY	5.29	5.64	2.80	5.65	4.04	5.18	3.21	39.56%
YoY %	-6.21%	101.43%	-50.44%	39.85%	-22.01%	61.37%	-	-
Horiz. %	164.80%	175.70%	87.23%	176.01%	125.86%	161.37%	100.00%	-
P/NAPS	1.78	2.19	2.35	2.42	2.70	2.81	2.98	-29.09%
YoY %	-18.72%	-6.81%	-2.89%	-10.37%	-3.91%	-5.70%	-	-
Horiz. %	59.73%	73.49%	78.86%	81.21%	90.60%	94.30%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	21/08/08	22/05/08	26/02/08	27/11/07	24/08/07	23/05/07	28/02/07	-
Price	6.95	8.70	8.70	8.95	9.30	10.00	10.30	-
P/RPS	0.88	1.08	1.05	1.13	1.22	1.33	1.32	-23.70%
YoY %	-18.52%	2.86%	-7.08%	-7.38%	-8.27%	0.76%	-	-
Horiz. %	66.67%	81.82%	79.55%	85.61%	92.42%	100.76%	100.00%	-
P/EPS	12.08	15.05	11.24	16.62	13.76	14.40	12.28	-1.08%
YoY %	-19.73%	33.90%	-32.37%	20.78%	-4.44%	17.26%	-	-
Horiz. %	98.37%	122.56%	91.53%	135.34%	112.05%	117.26%	100.00%	-
EY	8.28	6.64	8.90	6.02	7.27	6.94	8.14	1.14%
YoY %	24.70%	-25.39%	47.84%	-17.19%	4.76%	-14.74%	-	-
Horiz. %	101.72%	81.57%	109.34%	73.96%	89.31%	85.26%	100.00%	-
DY	5.32	5.67	2.99	5.81	4.30	5.33	3.30	37.52%
YoY %	-6.17%	89.63%	-48.54%	35.12%	-19.32%	61.52%	-	-
Horiz. %	161.21%	171.82%	90.61%	176.06%	130.30%	161.52%	100.00%	-
P/NAPS	1.77	2.18	2.20	2.36	2.54	2.72	2.89	-27.90%
YoY %	-18.81%	-0.91%	-6.78%	-7.09%	-6.62%	-5.88%	-	-
Horiz. %	61.25%	75.43%	76.12%	81.66%	87.89%	94.12%	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