[MPI] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

26-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- 43.77%

YoY- -9.55%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	1,576,424	1,539,126	1,563,852	1,619,222	1,542,972	1,485,329	1,491,952	3.72%
YoY %	2.42%	-1.58%	-3.42%	4.94%	3.88%	-0.44%	-	-
Horiz. %	105.66%	103.16%	104.82%	108.53%	103.42%	99.56%	100.00%	-
PBT	148,120	156,479	165,778	216,878	163,916	189,637	197,288	-17.35%
YoY %	-5.34%	-5.61%	-23.56%	32.31%	-13.56%	-3.88%	-	-
Horiz. %	75.08%	79.32%	84.03%	109.93%	83.08%	96.12%	100.00%	-
Tax	-13,348	-9,180	-17,856	-19,550	-22,072	-22,670	-23,374	-31.09%
YoY %	-45.40%	48.59%	8.66%	11.43%	2.64%	3.01%	-	-
Horiz. %	57.11%	39.27%	76.39%	83.64%	94.43%	96.99%	100.00%	-
NP	134,772	147,299	147,922	197,328	141,844	166,967	173,913	-15.59%
YoY %	-8.50%	-0.42%	-25.04%	39.12%	-15.05%	-3.99%	-	-
Horiz. %	77.49%	84.70%	85.06%	113.46%	81.56%	96.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	111,192	112,176	112,648	150,882	104,944	131,725	138,082	-13.41%
YoY %	-0.88%	-0.42%	-25.34%	43.77%	-20.33%	-4.60%	-	-
Horiz. %	80.53%	81.24%	81.58%	109.27%	76.00%	95.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.01%	5.87%	10.77%	9.01%	13.47%	11.95%	11.85%	-
YoY %	53.49%	-45.50%	19.53%	-33.11%	12.72%	0.84%	-	-
Horiz. %	76.03%	49.54%	90.89%	76.03%	113.67%	100.84%	100.00%	-
Total Cost	1,441,652	1,391,827	1,415,929	1,421,894	1,401,128	1,318,362	1,318,038	6.14%
YoY %	3.58%	-1.70%	-0.42%	1.48%	6.28%	0.02%	-	-
Horiz. %	109.38%	105.60%	107.43%	107.88%	106.30%	100.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	803,139	766,032	779,570	771,755	740,689	713,396	729,926	6.56%
YoY %	4.84%	-1.74%	1.01%	4.19%	3.83%	-2.26%	-	-
Horiz. %	110.03%	104.95%	106.80%	105.73%	101.47%	97.74%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	77,974	72,120	96,147	50,670	101,357	77,966	106,074	-18.50%
YoY %	8.12%	-24.99%	89.75%	-50.01%	30.00%	-26.50%	-	-
Horiz. %	73.51%	67.99%	90.64%	47.77%	95.55%	73.50%	100.00%	-
Div Payout %	70.13%	64.29%	85.35%	33.58%	96.58%	59.19%	76.82%	-
YoY %	9.08%	-24.67%	154.17%	-65.23%	63.17%	-22.95%	-	-
Horiz. %	91.29%	83.69%	111.10%	43.71%	125.72%	77.05%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	803,139	766,032	779,570	771,755	740,689	713,396	729,926	6.56%
YoY %	4.84%	-1.74%	1.01%	4.19%	3.83%	-2.26%	-	-
Horiz. %	110.03%	104.95%	106.80%	105.73%	101.47%	97.74%	100.00%	-
NOSH	194,936	194,919	194,892	194,887	194,918	194,917	198,889	-1.32%
YoY %	0.01%	0.01%	0.00%	-0.02%	0.00%	-2.00%	-	-
Horiz. %	98.01%	98.00%	97.99%	97.99%	98.00%	98.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	8.55%	9.57%	9.46%	12.19%	9.19%	11.24%	11.66%	-
YoY %	-10.66%	1.16%	-22.40%	32.64%	-18.24%	-3.60%	-	-
Horiz. %	73.33%	82.08%	81.13%	104.55%	78.82%	96.40%	100.00%	-
ROE	13.84%	14.64%	14.45%	19.55%	14.17%	18.46%	18.92%	-
YoY %	-5.46%	1.31%	-26.09%	37.97%	-23.24%	-2.43%	-	-
Horiz. %	73.15%	77.38%	76.37%	103.33%	74.89%	97.57%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	808.68	789.62	802.42	830.85	791.60	762.03	750.14	5.12%
YoY %	2.41%	-1.60%	-3.42%	4.96%	3.88%	1.59%	-	-
Horiz. %	107.80%	105.26%	106.97%	110.76%	105.53%	101.59%	100.00%	-
EPS	57.04	57.55	57.80	77.42	53.84	67.58	69.43	-12.25%
YoY %	-0.89%	-0.43%	-25.34%	43.80%	-20.33%	-2.66%	-	-
Horiz. %	82.15%	82.89%	83.25%	111.51%	77.55%	97.34%	100.00%	-
DPS	40.00	37.00	49.33	26.00	52.00	40.00	53.33	-17.40%
YoY %	8.11%	-24.99%	89.73%	-50.00%	30.00%	-25.00%	-	-
Horiz. %	75.00%	69.38%	92.50%	48.75%	97.51%	75.00%	100.00%	-
NAPS	4.12	3.93	4.00	3.96	3.80	3.66	3.67	7.99%
YoY %	4.83%	-1.75%	1.01%	4.21%	3.83%	-0.27%	-	-
Horiz. %	112.26%	107.08%	108.99%	107.90%	103.54%	99.73%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 194,871
RPS	751.09	733.32	745.10	771.48	735.15	707.69	710.85	3.72%
YoY %	2.42%	-1.58%	-3.42%	4.94%	3.88%	-0.44%	-	-
Horiz. %	105.66%	103.16%	104.82%	108.53%	103.42%	99.56%	100.00%	-
EPS	52.98	53.45	53.67	71.89	50.00	62.76	65.79	-13.40%
YoY %	-0.88%	-0.41%	-25.34%	43.78%	-20.33%	-4.61%	-	-
Horiz. %	80.53%	81.24%	81.58%	109.27%	76.00%	95.39%	100.00%	-
DPS	37.15	34.36	45.81	24.14	48.29	37.15	50.54	-18.50%
YoY %	8.12%	-24.99%	89.77%	-50.01%	29.99%	-26.49%	-	-
Horiz. %	73.51%	67.99%	90.64%	47.76%	95.55%	73.51%	100.00%	-
NAPS	3.8266	3.6498	3.7143	3.6771	3.529	3.399	3.4778	6.56%
YoY %	4.84%	-1.74%	1.01%	4.20%	3.82%	-2.27%	-	-
Horiz. %	110.03%	104.95%	106.80%	105.73%	101.47%	97.73%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	6.90	7.00	8.75	9.30	9.20	9.90	10.30	-
P/RPS	0.85	0.89	1.09	1.12	1.16	1.30	1.37	-27.19%
YoY %	-4.49%	-18.35%	-2.68%	-3.45%	-10.77%	-5.11%	-	-
Horiz. %	62.04%	64.96%	79.56%	81.75%	84.67%	94.89%	100.00%	-
P/EPS	12.10	12.16	15.14	12.01	17.09	14.65	14.84	-12.69%
YoY %	-0.49%	-19.68%	26.06%	-29.72%	16.66%	-1.28%	-	-
Horiz. %	81.54%	81.94%	102.02%	80.93%	115.16%	98.72%	100.00%	-
EY	8.27	8.22	6.61	8.32	5.85	6.83	6.74	14.56%
YoY %	0.61%	24.36%	-20.55%	42.22%	-14.35%	1.34%	-	-
Horiz. %	122.70%	121.96%	98.07%	123.44%	86.80%	101.34%	100.00%	-
DY	5.80	5.29	5.64	2.80	5.65	4.04	5.18	7.80%
YoY %	9.64%	-6.21%	101.43%	-50.44%	39.85%	-22.01%	-	-
Horiz. %	111.97%	102.12%	108.88%	54.05%	109.07%	77.99%	100.00%	-
P/NAPS	1.67	1.78	2.19	2.35	2.42	2.70	2.81	-29.24%
YoY %	-6.18%	-18.72%	-6.81%	-2.89%	-10.37%	-3.91%	-	-
Horiz. %	59.43%	63.35%	77.94%	83.63%	86.12%	96.09%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	18/11/08	21/08/08	22/05/08	26/02/08	27/11/07	24/08/07	23/05/07	-
Price	6.25	6.95	8.70	8.70	8.95	9.30	10.00	-
P/RPS	0.77	0.88	1.08	1.05	1.13	1.22	1.33	-30.46%
YoY %	-12.50%	-18.52%	2.86%	-7.08%	-7.38%	-8.27%	-	-
Horiz. %	57.89%	66.17%	81.20%	78.95%	84.96%	91.73%	100.00%	-
P/EPS	10.96	12.08	15.05	11.24	16.62	13.76	14.40	-16.59%
YoY %	-9.27%	-19.73%	33.90%	-32.37%	20.78%	-4.44%	-	-
Horiz. %	76.11%	83.89%	104.51%	78.06%	115.42%	95.56%	100.00%	-
EY	9.13	8.28	6.64	8.90	6.02	7.27	6.94	20.00%
YoY %	10.27%	24.70%	-25.39%	47.84%	-17.19%	4.76%	-	-
Horiz. %	131.56%	119.31%	95.68%	128.24%	86.74%	104.76%	100.00%	-
DY	6.40	5.32	5.67	2.99	5.81	4.30	5.33	12.93%
YoY %	20.30%	-6.17%	89.63%	-48.54%	35.12%	-19.32%	-	-
Horiz. %	120.08%	99.81%	106.38%	56.10%	109.01%	80.68%	100.00%	-
P/NAPS	1.52	1.77	2.18	2.20	2.36	2.54	2.72	-32.08%
YoY %	-14.12%	-18.81%	-0.91%	-6.78%	-7.09%	-6.62%	-	-
Horiz. %	55.88%	65.07%	80.15%	80.88%	86.76%	93.38%	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