[MPI] QoQ Cumulative 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- -75.49%

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
Cumulative Result
Revenue	1,415,247	1,072,864	738,048	370,450	1,386,202	1,012,575	658,889	66.70%
YoY %	31.91%	45.37%	99.23%	-73.28%	36.90%	53.68%	-	-
Horiz. %	214.79%	162.83%	112.01%	56.22%	210.38%	153.68%	100.00%	-
PBT	83,658	78,135	69,634	34,790	84,984	92,478	54,583	33.03%
YoY %	7.07%	12.21%	100.16%	-59.06%	-8.10%	69.43%	-	-
Horiz. %	153.27%	143.15%	127.57%	63.74%	155.70%	169.43%	100.00%	-
Tax	-8,660	-7,703	-6,480	-3,632	40,902	-9,229	-5,469	35.96%
YoY %	-12.42%	-18.87%	-78.41%	-108.88%	543.19%	-68.75%	-	-
Horiz. %	158.35%	140.85%	118.49%	66.41%	-747.89%	168.75%	100.00%	-
NP	74,998	70,432	63,154	31,158	125,886	83,249	49,114	32.70%
YoY %	6.48%	11.52%	102.69%	-75.25%	51.22%	69.50%	-	-
Horiz. %	152.70%	143.41%	128.59%	63.44%	256.31%	169.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,768	56,180	51,127	25,836	105,407	70,627	43,490	22.29%
YoY %	4.61%	9.88%	97.89%	-75.49%	49.24%	62.40%	-	-
Horiz. %	135.13%	129.18%	117.56%	59.41%	242.37%	162.40%	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	1,002,432	674,894	339,292	1,260,316	929,326	609,775	69.29%
YoY %	33.70%	48.53%	98.91%	-73.08%	35.62%	52.40%	-	-
Horiz. %	219.79%	164.39%	110.68%	55.64%	206.69%	152.40%	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	38,825	19,432	19,484	48,727	48,721	19,493	58.44%
YoY %	-0.06%	99.80%	-0.27%	-60.01%	0.01%	149.94%	-	-
Horiz. %	199.06%	199.17%	99.69%	99.95%	249.97%	249.94%	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%	7.35%	6.71%	3.42%	14.23%	9.64%	6.06%	-
YoY %	6.80%	9.54%	96.20%	-75.97%	47.61%	59.08%	-	-
Horiz. %	129.54%	121.29%	110.73%	56.44%	234.82%	159.08%	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	552.66	379.80	190.13	711.20	519.57	338.00	67.23%
YoY %	31.99%	45.51%	99.76%	-73.27%	36.88%	53.72%	-	-
Horiz. %	215.81%	163.51%	112.37%	56.25%	210.41%	153.72%	100.00%	-
EPS	30.29	28.94	26.31	13.26	54.08	36.24	22.31	22.68%
YoY %	4.66%	10.00%	98.42%	-75.48%	49.23%	62.44%	-	-
Horiz. %	135.77%	129.72%	117.93%	59.44%	242.40%	162.44%	100.00%	-
DPS	20.00	20.00	10.00	10.00	25.00	25.00	10.00	58.94%
YoY %	0.00%	100.00%	0.00%	-60.00%	0.00%	150.00%	-	-
Horiz. %	200.00%	200.00%	100.00%	100.00%	250.00%	250.00%	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	710.28	538.44	370.41	185.92	695.70	508.19	330.68	66.70%
YoY %	31.91%	45.36%	99.23%	-73.28%	36.90%	53.68%	-	-
Horiz. %	214.79%	162.83%	112.01%	56.22%	210.38%	153.68%	100.00%	-
EPS	29.49	28.20	25.66	12.97	52.90	35.45	21.83	22.27%
YoY %	4.57%	9.90%	97.84%	-75.48%	49.22%	62.39%	-	-
Horiz. %	135.09%	129.18%	117.54%	59.41%	242.33%	162.39%	100.00%	-
DPS	19.47	19.49	9.75	9.78	24.46	24.45	9.78	58.45%
YoY %	-0.10%	99.90%	-0.31%	-60.02%	0.04%	150.00%	-	-
Horiz. %	199.08%	199.28%	99.69%	100.00%	250.10%	250.00%	100.00%	-
NAPS	3.7586	3.8386	3.8231	3.7941	3.7172	3.6776	3.6003	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
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	0.98	1.50	3.08	0.87	1.26	1.58	-46.49%
YoY %	-36.73%	-34.67%	-51.30%	254.02%	-30.95%	-20.25%	-	-
Horiz. %	39.24%	62.03%	94.94%	194.94%	55.06%	79.75%	100.00%	-
P/EPS	14.86	18.69	21.63	44.12	11.43	18.10	23.98	-27.37%
YoY %	-20.49%	-13.59%	-50.97%	286.00%	-36.85%	-24.52%	-	-
Horiz. %	61.97%	77.94%	90.20%	183.99%	47.66%	75.48%	100.00%	-
EY	6.73	5.35	4.62	2.27	8.75	5.52	4.17	37.71%
YoY %	25.79%	15.80%	103.52%	-74.06%	58.51%	32.37%	-	-
Horiz. %	161.39%	128.30%	110.79%	54.44%	209.83%	132.37%	100.00%	-
DY	4.44	3.70	1.76	1.71	4.05	3.81	1.87	78.25%
YoY %	20.00%	110.23%	2.92%	-57.78%	6.30%	103.74%	-	-
Horiz. %	237.43%	197.86%	94.12%	91.44%	216.58%	203.74%	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	0.98	1.45	3.02	0.84	1.15	1.85	-57.19%
YoY %	-46.94%	-32.41%	-51.99%	259.52%	-26.96%	-37.84%	-	-
Horiz. %	28.11%	52.97%	78.38%	163.24%	45.41%	62.16%	100.00%	-
P/EPS	12.45	18.66	20.94	43.36	11.06	16.56	28.06	-41.91%
YoY %	-33.28%	-10.89%	-51.71%	292.04%	-33.21%	-40.98%	-	-
Horiz. %	44.37%	66.50%	74.63%	154.53%	39.42%	59.02%	100.00%	-
EY	8.03	5.36	4.77	2.31	9.04	6.04	3.56	72.24%
YoY %	49.81%	12.37%	106.49%	-74.45%	49.67%	69.66%	-	-
Horiz. %	225.56%	150.56%	133.99%	64.89%	253.93%	169.66%	100.00%	-
DY	5.31	3.70	1.81	1.74	4.18	4.17	1.60	122.98%
YoY %	43.51%	104.42%	4.02%	-58.37%	0.24%	160.62%	-	-
Horiz. %	331.87%	231.25%	113.12%	108.75%	261.25%	260.62%	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