[MPI] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

17-May-2004

Admission Sponsor

Sponsor

Financial Year

30-Jun-2004

Quarter

31-Mar-2004 [#3]

Profit Trend

QoQ- 27.58%

YoY- 872.08%

Quarter Report

MPIB QtrReport FY04Q3.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Annualized Quarter Result
Revenue	1,144,738	1,260,476	1,183,363	1,139,624	1,080,132	987,536	882,522	18.84%
YoY %	-9.18%	6.52%	3.84%	5.51%	9.38%	11.90%	-	-
Horiz. %	129.71%	142.83%	134.09%	129.13%	122.39%	111.90%	100.00%	-
PBT	76,562	118,752	163,330	158,033	133,402	88,476	47,553	37.17%
YoY %	-35.53%	-27.29%	3.35%	18.46%	50.78%	86.06%	-	-
Horiz. %	161.00%	249.73%	343.47%	332.33%	280.53%	186.06%	100.00%	-
Tax	-37,116	-47,184	-32,147	-51,273	-49,724	-36,736	-886	1092.62%
YoY %	21.34%	-46.78%	37.30%	-3.12%	-35.35%	-4,046.28%	-	-
Horiz. %	4,189.16%	5,325.51%	3,628.33%	5,787.02%	5,612.19%	4,146.28%	100.00%	-
NP	39,446	71,568	131,183	106,760	83,678	51,740	46,667	-10.55%
YoY %	-44.88%	-45.44%	22.88%	27.58%	61.73%	10.87%	-	-
Horiz. %	84.53%	153.36%	281.10%	228.77%	179.31%	110.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,446	71,568	131,183	106,760	83,678	51,740	46,667	-10.55%
YoY %	-44.88%	-45.44%	22.88%	27.58%	61.73%	10.87%	-	-
Horiz. %	84.53%	153.36%	281.10%	228.77%	179.31%	110.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	48.48%	39.73%	19.68%	32.44%	37.27%	41.52%	1.86%	-
YoY %	22.02%	101.88%	-39.33%	-12.96%	-10.24%	2,132.26%	-	-
Horiz. %	2,606.45%	2,136.02%	1,058.06%	1,744.09%	2,003.76%	2,232.26%	100.00%	-
Total Cost	1,105,292	1,188,908	1,052,180	1,032,864	996,454	935,796	835,855	20.37%
YoY %	-7.03%	12.99%	1.87%	3.65%	6.48%	11.96%	-	-
Horiz. %	132.23%	142.24%	125.88%	123.57%	119.21%	111.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	660,084	688,613	670,336	706,207	666,479	666,649	652,462	0.77%
YoY %	-4.14%	2.73%	-5.08%	5.96%	-0.03%	2.17%	-	-
Horiz. %	101.17%	105.54%	102.74%	108.24%	102.15%	102.17%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	59,646	119,412	119,347	1,591	59,684	119,400	69,264	-9.44%
YoY %	-50.05%	0.05%	7,401.38%	-97.33%	-50.01%	72.38%	-	-
Horiz. %	86.11%	172.40%	172.31%	2.30%	86.17%	172.38%	100.00%	-
Div Payout %	151.21%	166.85%	90.98%	1.49%	71.33%	230.77%	148.42%	-
YoY %	-9.37%	83.39%	6,006.04%	-97.91%	-69.09%	55.48%	-	-
Horiz. %	101.88%	112.42%	61.30%	1.00%	48.06%	155.48%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	660,084	688,613	670,336	706,207	666,479	666,649	652,462	0.77%
YoY %	-4.14%	2.73%	-5.08%	5.96%	-0.03%	2.17%	-	-
Horiz. %	101.17%	105.54%	102.74%	108.24%	102.15%	102.17%	100.00%	-
NOSH	198,820	199,021	198,912	198,931	198,949	199,000	198,921	-0.03%
YoY %	-0.10%	0.05%	-0.01%	-0.01%	-0.03%	0.04%	-	-
Horiz. %	99.95%	100.05%	100.00%	100.01%	100.01%	100.04%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	3.45%	5.68%	11.09%	9.37%	7.75%	5.24%	5.29%	-
YoY %	-39.26%	-48.78%	18.36%	20.90%	47.90%	-0.95%	-	-
Horiz. %	65.22%	107.37%	209.64%	177.13%	146.50%	99.05%	100.00%	-
ROE	5.98%	10.39%	19.57%	15.12%	12.56%	7.76%	7.15%	-
YoY %	-42.44%	-46.91%	29.43%	20.38%	61.86%	8.53%	-	-
Horiz. %	83.64%	145.31%	273.71%	211.47%	175.66%	108.53%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	575.76	633.34	594.92	572.87	542.92	496.25	443.65	18.88%
YoY %	-9.09%	6.46%	3.85%	5.52%	9.40%	11.86%	-	-
Horiz. %	129.78%	142.76%	134.10%	129.13%	122.38%	111.86%	100.00%	-
EPS	19.84	35.96	65.95	53.67	42.06	26.00	23.46	-10.52%
YoY %	-44.83%	-45.47%	22.88%	27.60%	61.77%	10.83%	-	-
Horiz. %	84.57%	153.28%	281.12%	228.77%	179.28%	110.83%	100.00%	-
DPS	30.00	60.00	60.00	0.80	30.00	60.00	34.82	-9.41%
YoY %	-50.00%	0.00%	7,400.00%	-97.33%	-50.00%	72.31%	-	-
Horiz. %	86.16%	172.31%	172.31%	2.30%	86.16%	172.31%	100.00%	-
NAPS	3.32	3.46	3.37	3.55	3.35	3.35	3.28	0.80%
YoY %	-4.05%	2.67%	-5.07%	5.97%	0.00%	2.13%	-	-
Horiz. %	101.22%	105.49%	102.74%	108.23%	102.13%	102.13%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 198,912
RPS	545.41	600.56	563.82	542.98	514.63	470.52	420.48	18.84%
YoY %	-9.18%	6.52%	3.84%	5.51%	9.37%	11.90%	-	-
Horiz. %	129.71%	142.83%	134.09%	129.13%	122.39%	111.90%	100.00%	-
EPS	18.79	34.10	62.50	50.87	39.87	24.65	22.23	-10.55%
YoY %	-44.90%	-45.44%	22.86%	27.59%	61.74%	10.89%	-	-
Horiz. %	84.53%	153.40%	281.15%	228.83%	179.35%	110.89%	100.00%	-
DPS	28.42	56.89	56.86	0.76	28.44	56.89	33.00	-9.43%
YoY %	-50.04%	0.05%	7,381.58%	-97.33%	-50.01%	72.39%	-	-
Horiz. %	86.12%	172.39%	172.30%	2.30%	86.18%	172.39%	100.00%	-
NAPS	3.145	3.2809	3.1938	3.3648	3.1755	3.1763	3.1087	0.77%
YoY %	-4.14%	2.73%	-5.08%	5.96%	-0.03%	2.17%	-	-
Horiz. %	101.17%	105.54%	102.74%	108.24%	102.15%	102.17%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	15.00	13.10	15.50	17.00	17.00	15.40	14.40	-
P/RPS	2.61	2.07	2.61	2.97	3.13	3.10	3.25	-13.54%
YoY %	26.09%	-20.69%	-12.12%	-5.11%	0.97%	-4.62%	-	-
Horiz. %	80.31%	63.69%	80.31%	91.38%	96.31%	95.38%	100.00%	-
P/EPS	75.60	36.43	23.50	31.68	40.42	59.23	61.38	14.83%
YoY %	107.52%	55.02%	-25.82%	-21.62%	-31.76%	-3.50%	-	-
Horiz. %	123.17%	59.35%	38.29%	51.61%	65.85%	96.50%	100.00%	-
EY	1.32	2.75	4.25	3.16	2.47	1.69	1.63	-13.06%
YoY %	-52.00%	-35.29%	34.49%	27.94%	46.15%	3.68%	-	-
Horiz. %	80.98%	168.71%	260.74%	193.87%	151.53%	103.68%	100.00%	-
DY	2.00	4.58	3.87	0.05	1.76	3.90	2.42	-11.88%
YoY %	-56.33%	18.35%	7,640.00%	-97.16%	-54.87%	61.16%	-	-
Horiz. %	82.64%	189.26%	159.92%	2.07%	72.73%	161.16%	100.00%	-
P/NAPS	4.52	3.79	4.60	4.79	5.07	4.60	4.39	1.95%
YoY %	19.26%	-17.61%	-3.97%	-5.52%	10.22%	4.78%	-	-
Horiz. %	102.96%	86.33%	104.78%	109.11%	115.49%	104.78%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/02/05	25/11/04	26/08/04	17/05/04	18/02/04	18/11/03	27/08/03	-
Price	14.40	14.80	13.60	15.20	18.00	17.40	15.30	-
P/RPS	2.50	2.34	2.29	2.65	3.32	3.51	3.45	-19.24%
YoY %	6.84%	2.18%	-13.58%	-20.18%	-5.41%	1.74%	-	-
Horiz. %	72.46%	67.83%	66.38%	76.81%	96.23%	101.74%	100.00%	-
P/EPS	72.58	41.16	20.62	28.32	42.80	66.92	65.22	7.35%
YoY %	76.34%	99.61%	-27.19%	-33.83%	-36.04%	2.61%	-	-
Horiz. %	111.28%	63.11%	31.62%	43.42%	65.62%	102.61%	100.00%	-
EY	1.38	2.43	4.85	3.53	2.34	1.49	1.53	-6.61%
YoY %	-43.21%	-49.90%	37.39%	50.85%	57.05%	-2.61%	-	-
Horiz. %	90.20%	158.82%	316.99%	230.72%	152.94%	97.39%	100.00%	-
DY	2.08	4.05	4.41	0.05	1.67	3.45	2.28	-5.91%
YoY %	-48.64%	-8.16%	8,720.00%	-97.01%	-51.59%	51.32%	-	-
Horiz. %	91.23%	177.63%	193.42%	2.19%	73.25%	151.32%	100.00%	-
P/NAPS	4.34	4.28	4.04	4.28	5.37	5.19	4.66	-4.61%
YoY %	1.40%	5.94%	-5.61%	-20.30%	3.47%	11.37%	-	-
Horiz. %	93.13%	91.85%	86.70%	91.85%	115.24%	111.37%	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