[MPI] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

18-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- -412.17%

YoY- -148.28%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	658,889	312,319	1,150,630	888,945	687,614	394,106	1,539,126	-43.11%
YoY %	110.97%	-72.86%	29.44%	29.28%	74.47%	-74.39%	-	-
Horiz. %	42.81%	20.29%	74.76%	57.76%	44.68%	25.61%	100.00%	-
PBT	54,583	21,520	-61,734	-55,008	16,999	37,030	156,479	-50.35%
YoY %	153.64%	134.86%	-12.23%	-423.60%	-54.09%	-76.34%	-	-
Horiz. %	34.88%	13.75%	-39.45%	-35.15%	10.86%	23.66%	100.00%	-
Tax	-5,469	-2,452	-4,163	-6,163	-5,454	-3,337	-9,180	-29.13%
YoY %	-123.04%	41.10%	32.45%	-13.00%	-63.44%	63.65%	-	-
Horiz. %	59.58%	26.71%	45.35%	67.14%	59.41%	36.35%	100.00%	-
NP	49,114	19,068	-65,897	-61,171	11,545	33,693	147,299	-51.81%
YoY %	157.57%	128.94%	-7.73%	-629.85%	-65.73%	-77.13%	-	-
Horiz. %	33.34%	12.95%	-44.74%	-41.53%	7.84%	22.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,490	17,774	-39,904	-40,788	13,066	27,798	112,176	-46.73%
YoY %	144.68%	144.54%	2.17%	-412.17%	-53.00%	-75.22%	-	-
Horiz. %	38.77%	15.84%	-35.57%	-36.36%	11.65%	24.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.02%	11.39%	-	-	32.08%	9.01%	5.87%	-
YoY %	-12.03%	0.00%	-	-	256.05%	53.49%	-	-
Horiz. %	170.70%	194.04%	-	-	546.51%	153.49%	100.00%	-
Total Cost	609,775	293,251	1,216,527	950,116	676,069	360,413	1,391,827	-42.22%
YoY %	107.94%	-75.89%	28.04%	40.54%	87.58%	-74.11%	-	-
Horiz. %	43.81%	21.07%	87.41%	68.26%	48.57%	25.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	717,360	713,298	699,830	722,997	770,308	803,139	766,032	-4.27%
YoY %	0.57%	1.92%	-3.20%	-6.14%	-4.09%	4.84%	-	-
Horiz. %	93.65%	93.12%	91.36%	94.38%	100.56%	104.84%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	19,493	19,489	38,987	38,975	19,501	19,493	72,120	-58.09%
YoY %	0.02%	-50.01%	0.03%	99.86%	0.04%	-72.97%	-	-
Horiz. %	27.03%	27.02%	54.06%	54.04%	27.04%	27.03%	100.00%	-
Div Payout %	44.82%	109.65%	0.00%	0.00%	149.25%	70.13%	64.29%	-
YoY %	-59.12%	0.00%	0.00%	0.00%	112.82%	9.08%	-	-
Horiz. %	69.72%	170.56%	0.00%	0.00%	232.15%	109.08%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	717,360	713,298	699,830	722,997	770,308	803,139	766,032	-4.27%
YoY %	0.57%	1.92%	-3.20%	-6.14%	-4.09%	4.84%	-	-
Horiz. %	93.65%	93.12%	91.36%	94.38%	100.56%	104.84%	100.00%	-
NOSH	194,935	194,890	194,938	194,878	195,014	194,936	194,919	0.00%
YoY %	0.02%	-0.02%	0.03%	-0.07%	0.04%	0.01%	-	-
Horiz. %	100.01%	99.99%	100.01%	99.98%	100.05%	100.01%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	7.45%	6.11%	-5.73%	-6.88%	1.68%	8.55%	9.57%	-
YoY %	21.93%	206.63%	16.72%	-509.52%	-80.35%	-10.66%	-	-
Horiz. %	77.85%	63.85%	-59.87%	-71.89%	17.55%	89.34%	100.00%	-
ROE	6.06%	2.49%	-5.70%	-5.64%	1.70%	3.46%	14.64%	-
YoY %	143.37%	143.68%	-1.06%	-431.76%	-50.87%	-76.37%	-	-
Horiz. %	41.39%	17.01%	-38.93%	-38.52%	11.61%	23.63%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	338.00	160.25	590.25	456.15	352.60	202.17	789.62	-43.11%
YoY %	110.92%	-72.85%	29.40%	29.37%	74.41%	-74.40%	-	-
Horiz. %	42.81%	20.29%	74.75%	57.77%	44.65%	25.60%	100.00%	-
EPS	22.31	9.12	-20.47	-20.93	6.70	14.26	57.55	-46.74%
YoY %	144.63%	144.55%	2.20%	-412.39%	-53.02%	-75.22%	-	-
Horiz. %	38.77%	15.85%	-35.57%	-36.37%	11.64%	24.78%	100.00%	-
DPS	10.00	10.00	20.00	20.00	10.00	10.00	37.00	-58.09%
YoY %	0.00%	-50.00%	0.00%	100.00%	0.00%	-72.97%	-	-
Horiz. %	27.03%	27.03%	54.05%	54.05%	27.03%	27.03%	100.00%	-
NAPS	3.68	3.66	3.59	3.71	3.95	4.12	3.93	-4.27%
YoY %	0.55%	1.95%	-3.23%	-6.08%	-4.13%	4.83%	-	-
Horiz. %	93.64%	93.13%	91.35%	94.40%	100.51%	104.83%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 194,911
RPS	313.93	148.81	548.22	423.54	327.62	187.77	733.32	-43.11%
YoY %	110.96%	-72.86%	29.44%	29.28%	74.48%	-74.39%	-	-
Horiz. %	42.81%	20.29%	74.76%	57.76%	44.68%	25.61%	100.00%	-
EPS	20.72	8.47	-19.01	-19.43	6.23	13.24	53.45	-46.74%
YoY %	144.63%	144.56%	2.16%	-411.88%	-52.95%	-75.23%	-	-
Horiz. %	38.77%	15.85%	-35.57%	-36.35%	11.66%	24.77%	100.00%	-
DPS	9.29	9.29	18.58	18.57	9.29	9.29	34.36	-58.08%
YoY %	0.00%	-50.00%	0.05%	99.89%	0.00%	-72.96%	-	-
Horiz. %	27.04%	27.04%	54.07%	54.05%	27.04%	27.04%	100.00%	-
NAPS	3.4179	3.3985	3.3344	3.4448	3.6702	3.8266	3.6498	-4.27%
YoY %	0.57%	1.92%	-3.20%	-6.14%	-4.09%	4.84%	-	-
Horiz. %	93.65%	93.11%	91.36%	94.38%	100.56%	104.84%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	5.35	5.68	5.00	4.46	5.80	6.90	7.00	-
P/RPS	1.58	3.54	0.85	0.98	1.64	3.41	0.89	46.46%
YoY %	-55.37%	316.47%	-13.27%	-40.24%	-51.91%	283.15%	-	-
Horiz. %	177.53%	397.75%	95.51%	110.11%	184.27%	383.15%	100.00%	-
P/EPS	23.98	62.28	-24.43	-21.31	86.57	48.39	12.16	57.06%
YoY %	-61.50%	354.93%	-14.64%	-124.62%	78.90%	297.94%	-	-
Horiz. %	197.20%	512.17%	-200.90%	-175.25%	711.92%	397.94%	100.00%	-
EY	4.17	1.61	-4.09	-4.69	1.16	2.07	8.22	-36.31%
YoY %	159.01%	139.36%	12.79%	-504.31%	-43.96%	-74.82%	-	-
Horiz. %	50.73%	19.59%	-49.76%	-57.06%	14.11%	25.18%	100.00%	-
DY	1.87	1.76	4.00	4.48	1.72	1.45	5.29	-49.91%
YoY %	6.25%	-56.00%	-10.71%	160.47%	18.62%	-72.59%	-	-
Horiz. %	35.35%	33.27%	75.61%	84.69%	32.51%	27.41%	100.00%	-
P/NAPS	1.45	1.55	1.39	1.20	1.47	1.67	1.78	-12.74%
YoY %	-6.45%	11.51%	15.83%	-18.37%	-11.98%	-6.18%	-	-
Horiz. %	81.46%	87.08%	78.09%	67.42%	82.58%	93.82%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	26/01/10	17/11/09	19/08/09	18/05/09	24/02/09	18/11/08	21/08/08	-
Price	6.26	5.60	5.75	5.00	5.55	6.25	6.95	-
P/RPS	1.85	3.49	0.97	1.10	1.57	3.09	0.88	63.88%
YoY %	-46.99%	259.79%	-11.82%	-29.94%	-49.19%	251.14%	-	-
Horiz. %	210.23%	396.59%	110.23%	125.00%	178.41%	351.14%	100.00%	-
P/EPS	28.06	61.40	-28.09	-23.89	82.84	43.83	12.08	75.12%
YoY %	-54.30%	318.58%	-17.58%	-128.84%	89.00%	262.83%	-	-
Horiz. %	232.28%	508.28%	-232.53%	-197.76%	685.76%	362.83%	100.00%	-
EY	3.56	1.63	-3.56	-4.19	1.21	2.28	8.28	-42.94%
YoY %	118.40%	145.79%	15.04%	-446.28%	-46.93%	-72.46%	-	-
Horiz. %	43.00%	19.69%	-43.00%	-50.60%	14.61%	27.54%	100.00%	-
DY	1.60	1.79	3.48	4.00	1.80	1.60	5.32	-55.01%
YoY %	-10.61%	-48.56%	-13.00%	122.22%	12.50%	-69.92%	-	-
Horiz. %	30.08%	33.65%	65.41%	75.19%	33.83%	30.08%	100.00%	-
P/NAPS	1.70	1.53	1.60	1.35	1.41	1.52	1.77	-2.64%
YoY %	11.11%	-4.38%	18.52%	-4.26%	-7.24%	-14.12%	-	-
Horiz. %	96.05%	86.44%	90.40%	76.27%	79.66%	85.88%	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