[MPI] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

23-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Mar-2007 [#3]

Profit Trend

QoQ- 24.17%

YoY- 56.07%

Quarter Report

MPIB QtrReport FY07Q3.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Cumulative Result
Revenue	809,611	385,743	1,485,329	1,118,964	775,208	399,098	1,359,765	-29.15%
YoY %	109.88%	-74.03%	32.74%	44.34%	94.24%	-70.65%	-	-
Horiz. %	59.54%	28.37%	109.23%	82.29%	57.01%	29.35%	100.00%	-
PBT	108,439	40,979	189,637	147,966	115,752	64,195	165,381	-24.46%
YoY %	164.62%	-78.39%	28.16%	27.83%	80.31%	-61.18%	-	-
Horiz. %	65.57%	24.78%	114.67%	89.47%	69.99%	38.82%	100.00%	-
Tax	-9,775	-5,518	-22,670	-17,531	-9,751	-3,174	-15,511	-26.43%
YoY %	-77.15%	75.66%	-29.31%	-79.79%	-207.21%	79.54%	-	-
Horiz. %	63.02%	35.57%	146.15%	113.02%	62.87%	20.46%	100.00%	-
NP	98,664	35,461	166,967	130,435	106,001	61,021	149,870	-24.26%
YoY %	178.23%	-78.76%	28.01%	23.05%	73.71%	-59.28%	-	-
Horiz. %	65.83%	23.66%	111.41%	87.03%	70.73%	40.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,441	26,236	131,725	103,562	83,404	46,068	107,135	-20.79%
YoY %	187.55%	-80.08%	27.19%	24.17%	81.05%	-57.00%	-	-
Horiz. %	70.42%	24.49%	122.95%	96.66%	77.85%	43.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.01%	13.47%	11.95%	11.85%	8.42%	4.94%	9.38%	-
YoY %	-33.11%	12.72%	0.84%	40.74%	70.45%	-47.33%	-	-
Horiz. %	96.06%	143.60%	127.40%	126.33%	89.77%	52.67%	100.00%	-
Total Cost	710,947	350,282	1,318,362	988,529	669,207	338,077	1,209,895	-29.77%
YoY %	102.96%	-73.43%	33.37%	47.72%	97.95%	-72.06%	-	-
Horiz. %	58.76%	28.95%	108.96%	81.70%	55.31%	27.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	771,755	740,689	713,396	729,926	708,128	704,148	696,198	7.09%
YoY %	4.19%	3.83%	-2.26%	3.08%	0.57%	1.14%	-	-
Horiz. %	110.85%	106.39%	102.47%	104.84%	101.71%	101.14%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	25,335	25,339	77,966	79,555	33,815	33,815	74,592	-51.22%
YoY %	-0.02%	-67.50%	-2.00%	135.27%	0.00%	-54.67%	-	-
Horiz. %	33.96%	33.97%	104.52%	106.65%	45.33%	45.33%	100.00%	-
Div Payout %	33.58%	96.58%	59.19%	76.82%	40.54%	73.40%	69.62%	-
YoY %	-65.23%	63.17%	-22.95%	89.49%	-44.77%	5.43%	-	-
Horiz. %	48.23%	138.72%	85.02%	110.34%	58.23%	105.43%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	771,755	740,689	713,396	729,926	708,128	704,148	696,198	7.09%
YoY %	4.19%	3.83%	-2.26%	3.08%	0.57%	1.14%	-	-
Horiz. %	110.85%	106.39%	102.47%	104.84%	101.71%	101.14%	100.00%	-
NOSH	194,887	194,918	194,917	198,889	198,912	198,911	198,913	-1.35%
YoY %	-0.02%	0.00%	-2.00%	-0.01%	0.00%	-0.00%	-	-
Horiz. %	97.98%	97.99%	97.99%	99.99%	100.00%	100.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	12.19%	9.19%	11.24%	11.66%	13.67%	15.29%	11.02%	-
YoY %	32.64%	-18.24%	-3.60%	-14.70%	-10.60%	38.75%	-	-
Horiz. %	110.62%	83.39%	102.00%	105.81%	124.05%	138.75%	100.00%	-
ROE	9.78%	3.54%	18.46%	14.19%	11.78%	6.54%	15.39%	-
YoY %	176.27%	-80.82%	30.09%	20.46%	80.12%	-57.50%	-	-
Horiz. %	63.55%	23.00%	119.95%	92.20%	76.54%	42.50%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	415.42	197.90	762.03	562.60	389.72	200.64	683.59	-28.18%
YoY %	109.91%	-74.03%	35.45%	44.36%	94.24%	-70.65%	-	-
Horiz. %	60.77%	28.95%	111.47%	82.30%	57.01%	29.35%	100.00%	-
EPS	38.71	13.46	67.58	52.07	41.93	23.16	53.86	-19.71%
YoY %	187.59%	-80.08%	29.79%	24.18%	81.04%	-57.00%	-	-
Horiz. %	71.87%	24.99%	125.47%	96.68%	77.85%	43.00%	100.00%	-
DPS	13.00	13.00	40.00	40.00	17.00	17.00	37.50	-50.55%
YoY %	0.00%	-67.50%	0.00%	135.29%	0.00%	-54.67%	-	-
Horiz. %	34.67%	34.67%	106.67%	106.67%	45.33%	45.33%	100.00%	-
NAPS	3.96	3.80	3.66	3.67	3.56	3.54	3.50	8.55%
YoY %	4.21%	3.83%	-0.27%	3.09%	0.56%	1.14%	-	-
Horiz. %	113.14%	108.57%	104.57%	104.86%	101.71%	101.14%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 198,993
RPS	385.74	183.79	707.69	533.13	369.35	190.15	647.87	-29.15%
YoY %	109.88%	-74.03%	32.74%	44.34%	94.24%	-70.65%	-	-
Horiz. %	59.54%	28.37%	109.23%	82.29%	57.01%	29.35%	100.00%	-
EPS	35.94	12.50	62.76	49.34	39.74	21.95	51.04	-20.80%
YoY %	187.52%	-80.08%	27.20%	24.16%	81.05%	-56.99%	-	-
Horiz. %	70.42%	24.49%	122.96%	96.67%	77.86%	43.01%	100.00%	-
DPS	12.07	12.07	37.15	37.90	16.11	16.11	35.54	-51.22%
YoY %	0.00%	-67.51%	-1.98%	135.26%	0.00%	-54.67%	-	-
Horiz. %	33.96%	33.96%	104.53%	106.64%	45.33%	45.33%	100.00%	-
NAPS	3.6771	3.529	3.399	3.4778	3.3739	3.3549	3.3171	7.09%
YoY %	4.20%	3.82%	-2.27%	3.08%	0.57%	1.14%	-	-
Horiz. %	110.85%	106.39%	102.47%	104.84%	101.71%	101.14%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	9.30	9.20	9.90	10.30	10.60	10.00	10.00	-
P/RPS	2.24	4.65	1.30	1.83	2.72	4.98	1.46	32.92%
YoY %	-51.83%	257.69%	-28.96%	-32.72%	-45.38%	241.10%	-	-
Horiz. %	153.42%	318.49%	89.04%	125.34%	186.30%	341.10%	100.00%	-
P/EPS	24.02	68.35	14.65	19.78	25.28	43.18	18.57	18.65%
YoY %	-64.86%	366.55%	-25.94%	-21.76%	-41.45%	132.53%	-	-
Horiz. %	129.35%	368.07%	78.89%	106.52%	136.13%	232.53%	100.00%	-
EY	4.16	1.46	6.83	5.06	3.96	2.32	5.39	-15.82%
YoY %	184.93%	-78.62%	34.98%	27.78%	70.69%	-56.96%	-	-
Horiz. %	77.18%	27.09%	126.72%	93.88%	73.47%	43.04%	100.00%	-
DY	1.40	1.41	4.04	3.88	1.60	1.70	3.75	-48.05%
YoY %	-0.71%	-65.10%	4.12%	142.50%	-5.88%	-54.67%	-	-
Horiz. %	37.33%	37.60%	107.73%	103.47%	42.67%	45.33%	100.00%	-
P/NAPS	2.35	2.42	2.70	2.81	2.98	2.82	2.86	-12.24%
YoY %	-2.89%	-10.37%	-3.91%	-5.70%	5.67%	-1.40%	-	-
Horiz. %	82.17%	84.62%	94.41%	98.25%	104.20%	98.60%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	26/02/08	27/11/07	24/08/07	23/05/07	28/02/07	31/10/06	16/08/06	-
Price	8.70	8.95	9.30	10.00	10.30	9.90	9.95	-
P/RPS	2.09	4.52	1.22	1.78	2.64	4.93	1.46	26.93%
YoY %	-53.76%	270.49%	-31.46%	-32.58%	-46.45%	237.67%	-	-
Horiz. %	143.15%	309.59%	83.56%	121.92%	180.82%	337.67%	100.00%	-
P/EPS	22.47	66.49	13.76	19.20	24.56	42.75	18.47	13.92%
YoY %	-66.21%	383.21%	-28.33%	-21.82%	-42.55%	131.46%	-	-
Horiz. %	121.66%	359.99%	74.50%	103.95%	132.97%	231.46%	100.00%	-
EY	4.45	1.50	7.27	5.21	4.07	2.34	5.41	-12.17%
YoY %	196.67%	-79.37%	39.54%	28.01%	73.93%	-56.75%	-	-
Horiz. %	82.26%	27.73%	134.38%	96.30%	75.23%	43.25%	100.00%	-
DY	1.49	1.45	4.30	4.00	1.65	1.72	3.77	-46.05%
YoY %	2.76%	-66.28%	7.50%	142.42%	-4.07%	-54.38%	-	-
Horiz. %	39.52%	38.46%	114.06%	106.10%	43.77%	45.62%	100.00%	-
P/NAPS	2.20	2.36	2.54	2.72	2.89	2.80	2.84	-15.61%
YoY %	-6.78%	-7.09%	-6.62%	-5.88%	3.21%	-1.41%	-	-
Horiz. %	77.46%	83.10%	89.44%	95.77%	101.76%	98.59%	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