[MPI] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

16-Nov-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Sep-2010 [#1]

Profit Trend

QoQ- -1.96%

YoY- 45.36%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Annualized Quarter Result
Revenue	1,415,247	1,430,485	1,476,096	1,481,800	1,386,202	1,350,100	1,317,778	4.88%
YoY %	-1.07%	-3.09%	-0.38%	6.90%	2.67%	2.45%	-	-
Horiz. %	107.40%	108.55%	112.01%	112.45%	105.19%	102.45%	100.00%	-
PBT	83,658	104,180	139,268	139,160	84,984	123,304	109,166	-16.29%
YoY %	-19.70%	-25.19%	0.08%	63.75%	-31.08%	12.95%	-	-
Horiz. %	76.63%	95.43%	127.57%	127.48%	77.85%	112.95%	100.00%	-
Tax	-8,660	-10,270	-12,960	-14,528	40,902	-12,305	-10,938	-14.45%
YoY %	15.68%	20.76%	10.79%	-135.52%	432.40%	-12.50%	-	-
Horiz. %	79.17%	93.89%	118.49%	132.82%	-373.94%	112.50%	100.00%	-
NP	74,998	93,909	126,308	124,632	125,886	110,998	98,228	-16.50%
YoY %	-20.14%	-25.65%	1.34%	-1.00%	13.41%	13.00%	-	-
Horiz. %	76.35%	95.60%	128.59%	126.88%	128.16%	113.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,768	74,906	102,254	103,344	105,407	94,169	86,980	-23.05%
YoY %	-21.54%	-26.75%	-1.05%	-1.96%	11.93%	8.27%	-	-
Horiz. %	67.56%	86.12%	117.56%	118.81%	121.19%	108.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.35%	9.86%	9.31%	10.44%	-48.13%	9.98%	10.02%	-
YoY %	4.97%	5.91%	-10.82%	121.69%	-582.26%	-0.40%	-	-
Horiz. %	103.29%	98.40%	92.91%	104.19%	-480.34%	99.60%	100.00%	-
Total Cost	1,340,249	1,336,576	1,349,788	1,357,168	1,260,316	1,239,101	1,219,550	6.51%
YoY %	0.27%	-0.98%	-0.54%	7.68%	1.71%	1.60%	-	-
Horiz. %	109.90%	109.60%	110.68%	111.28%	103.34%	101.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	748,908	764,855	761,755	755,985	740,655	732,774	717,360	2.91%
YoY %	-2.08%	0.41%	0.76%	2.07%	1.08%	2.15%	-	-
Horiz. %	104.40%	106.62%	106.19%	105.38%	103.25%	102.15%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	38,803	51,766	38,865	77,936	48,727	64,962	38,987	-0.31%
YoY %	-25.04%	33.19%	-50.13%	59.94%	-24.99%	66.62%	-	-
Horiz. %	99.53%	132.78%	99.69%	199.90%	124.98%	166.62%	100.00%	-
Div Payout %	66.03%	69.11%	38.01%	75.41%	46.23%	68.98%	44.82%	-
YoY %	-4.46%	81.82%	-49.60%	63.12%	-32.98%	53.90%	-	-
Horiz. %	147.32%	154.19%	84.81%	168.25%	103.15%	153.90%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	748,908	764,855	761,755	755,985	740,655	732,774	717,360	2.91%
YoY %	-2.08%	0.41%	0.76%	2.07%	1.08%	2.15%	-	-
Horiz. %	104.40%	106.62%	106.19%	105.38%	103.25%	102.15%	100.00%	-
NOSH	194,017	194,125	194,325	194,841	194,909	194,886	194,935	-0.31%
YoY %	-0.06%	-0.10%	-0.26%	-0.03%	0.01%	-0.03%	-	-
Horiz. %	99.53%	99.58%	99.69%	99.95%	99.99%	99.97%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	5.30%	6.56%	8.56%	8.41%	9.08%	8.22%	7.45%	-
YoY %	-19.21%	-23.36%	1.78%	-7.38%	10.46%	10.34%	-	-
Horiz. %	71.14%	88.05%	114.90%	112.89%	121.88%	110.34%	100.00%	-
ROE	7.85%	9.79%	13.42%	13.67%	14.23%	12.85%	12.12%	-
YoY %	-19.82%	-27.05%	-1.83%	-3.94%	10.74%	6.02%	-	-
Horiz. %	64.77%	80.78%	110.73%	112.79%	117.41%	106.02%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	729.44	736.89	759.60	760.52	711.20	692.76	676.01	5.21%
YoY %	-1.01%	-2.99%	-0.12%	6.93%	2.66%	2.48%	-	-
Horiz. %	107.90%	109.01%	112.37%	112.50%	105.21%	102.48%	100.00%	-
EPS	30.29	38.59	52.62	53.04	54.08	48.32	44.62	-22.81%
YoY %	-21.51%	-26.66%	-0.79%	-1.92%	11.92%	8.29%	-	-
Horiz. %	67.88%	86.49%	117.93%	118.87%	121.20%	108.29%	100.00%	-
DPS	20.00	26.67	20.00	40.00	25.00	33.33	20.00	0.00%
YoY %	-25.01%	33.35%	-50.00%	60.00%	-24.99%	66.65%	-	-
Horiz. %	100.00%	133.35%	100.00%	200.00%	125.00%	166.65%	100.00%	-
NAPS	3.86	3.94	3.92	3.88	3.80	3.76	3.68	3.24%
YoY %	-2.03%	0.51%	1.03%	2.11%	1.06%	2.17%	-	-
Horiz. %	104.89%	107.07%	106.52%	105.43%	103.26%	102.17%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 194,841
RPS	674.30	681.56	703.29	706.01	660.46	643.26	627.86	4.88%
YoY %	-1.07%	-3.09%	-0.39%	6.90%	2.67%	2.45%	-	-
Horiz. %	107.40%	108.55%	112.01%	112.45%	105.19%	102.45%	100.00%	-
EPS	28.00	35.69	48.72	49.24	50.22	44.87	41.44	-23.05%
YoY %	-21.55%	-26.74%	-1.06%	-1.95%	11.92%	8.28%	-	-
Horiz. %	67.57%	86.12%	117.57%	118.82%	121.19%	108.28%	100.00%	-
DPS	18.49	24.66	18.52	37.13	23.22	30.95	18.58	-0.32%
YoY %	-25.02%	33.15%	-50.12%	59.91%	-24.98%	66.58%	-	-
Horiz. %	99.52%	132.72%	99.68%	199.84%	124.97%	166.58%	100.00%	-
NAPS	3.5682	3.6442	3.6294	3.6019	3.5289	3.4913	3.4179	2.91%
YoY %	-2.09%	0.41%	0.76%	2.07%	1.08%	2.15%	-	-
Horiz. %	104.40%	106.62%	106.19%	105.38%	103.25%	102.15%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	4.50	5.41	5.69	5.85	6.18	6.56	5.35	-
P/RPS	0.62	0.73	0.75	0.77	0.87	0.95	0.79	-14.95%
YoY %	-15.07%	-2.67%	-2.60%	-11.49%	-8.42%	20.25%	-	-
Horiz. %	78.48%	92.41%	94.94%	97.47%	110.13%	120.25%	100.00%	-
P/EPS	14.86	14.02	10.81	11.03	11.43	13.58	11.99	15.42%
YoY %	5.99%	29.69%	-1.99%	-3.50%	-15.83%	13.26%	-	-
Horiz. %	123.94%	116.93%	90.16%	91.99%	95.33%	113.26%	100.00%	-
EY	6.73	7.13	9.25	9.07	8.75	7.37	8.34	-13.35%
YoY %	-5.61%	-22.92%	1.98%	3.66%	18.72%	-11.63%	-	-
Horiz. %	80.70%	85.49%	110.91%	108.75%	104.92%	88.37%	100.00%	-
DY	4.44	4.93	3.51	6.84	4.05	5.08	3.74	12.15%
YoY %	-9.94%	40.46%	-48.68%	68.89%	-20.28%	35.83%	-	-
Horiz. %	118.72%	131.82%	93.85%	182.89%	108.29%	135.83%	100.00%	-
P/NAPS	1.17	1.37	1.45	1.51	1.63	1.74	1.45	-13.36%
YoY %	-14.60%	-5.52%	-3.97%	-7.36%	-6.32%	20.00%	-	-
Horiz. %	80.69%	94.48%	100.00%	104.14%	112.41%	120.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	16/08/11	26/04/11	25/01/11	16/11/10	23/08/10	25/05/10	26/01/10	-
Price	3.77	5.40	5.51	5.75	5.98	6.00	6.26	-
P/RPS	0.52	0.73	0.73	0.76	0.84	0.87	0.93	-32.20%
YoY %	-28.77%	0.00%	-3.95%	-9.52%	-3.45%	-6.45%	-	-
Horiz. %	55.91%	78.49%	78.49%	81.72%	90.32%	93.55%	100.00%	-
P/EPS	12.45	13.99	10.47	10.84	11.06	12.42	14.03	-7.67%
YoY %	-11.01%	33.62%	-3.41%	-1.99%	-10.95%	-11.48%	-	-
Horiz. %	88.74%	99.71%	74.63%	77.26%	78.83%	88.52%	100.00%	-
EY	8.03	7.15	9.55	9.22	9.04	8.05	7.13	8.27%
YoY %	12.31%	-25.13%	3.58%	1.99%	12.30%	12.90%	-	-
Horiz. %	112.62%	100.28%	133.94%	129.31%	126.79%	112.90%	100.00%	-
DY	5.31	4.94	3.63	6.96	4.18	5.56	3.19	40.58%
YoY %	7.49%	36.09%	-47.84%	66.51%	-24.82%	74.29%	-	-
Horiz. %	166.46%	154.86%	113.79%	218.18%	131.03%	174.29%	100.00%	-
P/NAPS	0.98	1.37	1.41	1.48	1.57	1.60	1.70	-30.80%
YoY %	-28.47%	-2.84%	-4.73%	-5.73%	-1.88%	-5.88%	-	-
Horiz. %	57.65%	80.59%	82.94%	87.06%	92.35%	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