[MPI] QoQ Cumulative 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- 187.55%

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
Cumulative Result
Revenue	394,106	1,539,126	1,172,889	809,611	385,743	1,485,329	1,118,964	-50.03%
YoY %	-74.39%	31.23%	44.87%	109.88%	-74.03%	32.74%	-	-
Horiz. %	35.22%	137.55%	104.82%	72.35%	34.47%	132.74%	100.00%	-
PBT	37,030	156,479	124,334	108,439	40,979	189,637	147,966	-60.18%
YoY %	-76.34%	25.85%	14.66%	164.62%	-78.39%	28.16%	-	-
Horiz. %	25.03%	105.75%	84.03%	73.29%	27.69%	128.16%	100.00%	-
Tax	-3,337	-9,180	-13,392	-9,775	-5,518	-22,670	-17,531	-66.80%
YoY %	63.65%	31.45%	-37.00%	-77.15%	75.66%	-29.31%	-	-
Horiz. %	19.03%	52.36%	76.39%	55.76%	31.48%	129.31%	100.00%	-
NP	33,693	147,299	110,942	98,664	35,461	166,967	130,435	-59.33%
YoY %	-77.13%	32.77%	12.44%	178.23%	-78.76%	28.01%	-	-
Horiz. %	25.83%	112.93%	85.06%	75.64%	27.19%	128.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,798	112,176	84,486	75,441	26,236	131,725	103,562	-58.28%
YoY %	-75.22%	32.77%	11.99%	187.55%	-80.08%	27.19%	-	-
Horiz. %	26.84%	108.32%	81.58%	72.85%	25.33%	127.19%	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	360,413	1,391,827	1,061,947	710,947	350,282	1,318,362	988,529	-48.87%
YoY %	-74.11%	31.06%	49.37%	102.96%	-73.43%	33.37%	-	-
Horiz. %	36.46%	140.80%	107.43%	71.92%	35.43%	133.37%	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	19,493	72,120	72,110	25,335	25,339	77,966	79,555	-60.74%
YoY %	-72.97%	0.01%	184.63%	-0.02%	-67.50%	-2.00%	-	-
Horiz. %	24.50%	90.65%	90.64%	31.85%	31.85%	98.00%	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	3.46%	14.64%	10.84%	9.78%	3.54%	18.46%	14.19%	-
YoY %	-76.37%	35.06%	10.84%	176.27%	-80.82%	30.09%	-	-
Horiz. %	24.38%	103.17%	76.39%	68.92%	24.95%	130.09%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	202.17	789.62	601.81	415.42	197.90	762.03	562.60	-49.36%
YoY %	-74.40%	31.21%	44.87%	109.91%	-74.03%	35.45%	-	-
Horiz. %	35.93%	140.35%	106.97%	73.84%	35.18%	135.45%	100.00%	-
EPS	14.26	57.55	43.35	38.71	13.46	67.58	52.07	-57.72%
YoY %	-75.22%	32.76%	11.99%	187.59%	-80.08%	29.79%	-	-
Horiz. %	27.39%	110.52%	83.25%	74.34%	25.85%	129.79%	100.00%	-
DPS	10.00	37.00	37.00	13.00	13.00	40.00	40.00	-60.21%
YoY %	-72.97%	0.00%	184.62%	0.00%	-67.50%	0.00%	-	-
Horiz. %	25.00%	92.50%	92.50%	32.50%	32.50%	100.00%	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	187.77	733.32	558.83	385.74	183.79	707.69	533.13	-50.03%
YoY %	-74.39%	31.22%	44.87%	109.88%	-74.03%	32.74%	-	-
Horiz. %	35.22%	137.55%	104.82%	72.35%	34.47%	132.74%	100.00%	-
EPS	13.24	53.45	40.25	35.94	12.50	62.76	49.34	-58.29%
YoY %	-75.23%	32.80%	11.99%	187.52%	-80.08%	27.20%	-	-
Horiz. %	26.83%	108.33%	81.58%	72.84%	25.33%	127.20%	100.00%	-
DPS	9.29	34.36	34.36	12.07	12.07	37.15	37.90	-60.73%
YoY %	-72.96%	0.00%	184.67%	0.00%	-67.51%	-1.98%	-	-
Horiz. %	24.51%	90.66%	90.66%	31.85%	31.85%	98.02%	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	3.41	0.89	1.45	2.24	4.65	1.30	1.83	51.25%
YoY %	283.15%	-38.62%	-35.27%	-51.83%	257.69%	-28.96%	-	-
Horiz. %	186.34%	48.63%	79.23%	122.40%	254.10%	71.04%	100.00%	-
P/EPS	48.39	12.16	20.18	24.02	68.35	14.65	19.78	81.26%
YoY %	297.94%	-39.74%	-15.99%	-64.86%	366.55%	-25.94%	-	-
Horiz. %	244.64%	61.48%	102.02%	121.44%	345.55%	74.06%	100.00%	-
EY	2.07	8.22	4.95	4.16	1.46	6.83	5.06	-44.80%
YoY %	-74.82%	66.06%	18.99%	184.93%	-78.62%	34.98%	-	-
Horiz. %	40.91%	162.45%	97.83%	82.21%	28.85%	134.98%	100.00%	-
DY	1.45	5.29	4.23	1.40	1.41	4.04	3.88	-48.02%
YoY %	-72.59%	25.06%	202.14%	-0.71%	-65.10%	4.12%	-	-
Horiz. %	37.37%	136.34%	109.02%	36.08%	36.34%	104.12%	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	3.09	0.88	1.45	2.09	4.52	1.22	1.78	44.29%
YoY %	251.14%	-39.31%	-30.62%	-53.76%	270.49%	-31.46%	-	-
Horiz. %	173.60%	49.44%	81.46%	117.42%	253.93%	68.54%	100.00%	-
P/EPS	43.83	12.08	20.07	22.47	66.49	13.76	19.20	73.11%
YoY %	262.83%	-39.81%	-10.68%	-66.21%	383.21%	-28.33%	-	-
Horiz. %	228.28%	62.92%	104.53%	117.03%	346.30%	71.67%	100.00%	-
EY	2.28	8.28	4.98	4.45	1.50	7.27	5.21	-42.27%
YoY %	-72.46%	66.27%	11.91%	196.67%	-79.37%	39.54%	-	-
Horiz. %	43.76%	158.93%	95.59%	85.41%	28.79%	139.54%	100.00%	-
DY	1.60	5.32	4.25	1.49	1.45	4.30	4.00	-45.62%
YoY %	-69.92%	25.18%	185.23%	2.76%	-66.28%	7.50%	-	-
Horiz. %	40.00%	133.00%	106.25%	37.25%	36.25%	107.50%	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