[MPI] QoQ TTM Result on 30-Sep-2007 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

27-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Sep-2007 [#1]

Profit Trend

QoQ- -15.06%

YoY- -19.51%

Quarter Report

MPIB QtrReport FY08Q1.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	1,539,126	1,539,254	1,519,732	1,471,974	1,485,329	1,507,046	1,519,204	0.87%
YoY %	-0.01%	1.28%	3.24%	-0.90%	-1.44%	-0.80%	-	-
Horiz. %	101.31%	101.32%	100.03%	96.89%	97.77%	99.20%	100.00%	-
PBT	156,479	166,005	182,324	166,421	189,637	207,431	222,457	-20.92%
YoY %	-5.74%	-8.95%	9.56%	-12.24%	-8.58%	-6.75%	-	-
Horiz. %	70.34%	74.62%	81.96%	74.81%	85.25%	93.25%	100.00%	-
Tax	-9,180	-18,531	-22,694	-25,014	-22,670	-22,894	-21,945	-44.09%
YoY %	50.46%	18.34%	9.27%	-10.34%	0.98%	-4.32%	-	-
Horiz. %	41.83%	84.44%	103.41%	113.98%	103.30%	104.32%	100.00%	-
NP	147,299	147,474	159,630	141,407	166,967	184,537	200,512	-18.59%
YoY %	-0.12%	-7.62%	12.89%	-15.31%	-9.52%	-7.97%	-	-
Horiz. %	73.46%	73.55%	79.61%	70.52%	83.27%	92.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	112,176	112,648	123,761	111,892	131,724	144,343	154,113	-19.09%
YoY %	-0.42%	-8.98%	10.61%	-15.06%	-8.74%	-6.34%	-	-
Horiz. %	72.79%	73.09%	80.31%	72.60%	85.47%	93.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.87%	11.16%	12.45%	15.03%	11.95%	11.04%	9.86%	-
YoY %	-47.40%	-10.36%	-17.17%	25.77%	8.24%	11.97%	-	-
Horiz. %	59.53%	113.18%	126.27%	152.43%	121.20%	111.97%	100.00%	-
Total Cost	1,391,827	1,391,780	1,360,102	1,330,567	1,318,362	1,322,509	1,318,692	3.66%
YoY %	0.00%	2.33%	2.22%	0.93%	-0.31%	0.29%	-	-
Horiz. %	105.55%	105.54%	103.14%	100.90%	99.97%	100.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	765,810	779,741	771,690	740,689	713,307	730,304	708,130	5.36%
YoY %	-1.79%	1.04%	4.19%	3.84%	-2.33%	3.13%	-	-
Horiz. %	108.15%	110.11%	108.98%	104.60%	100.73%	103.13%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	72,123	72,123	71,107	71,107	79,583	79,583	78,557	-5.54%
YoY %	0.00%	1.43%	0.00%	-10.65%	0.00%	1.31%	-	-
Horiz. %	91.81%	91.81%	90.52%	90.52%	101.31%	101.31%	100.00%	-
Div Payout %	64.30%	64.03%	57.46%	63.55%	60.42%	55.13%	50.97%	-
YoY %	0.42%	11.43%	-9.58%	5.18%	9.60%	8.16%	-	-
Horiz. %	126.15%	125.62%	112.73%	124.68%	118.54%	108.16%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	765,810	779,741	771,690	740,689	713,307	730,304	708,130	5.36%
YoY %	-1.79%	1.04%	4.19%	3.84%	-2.33%	3.13%	-	-
Horiz. %	108.15%	110.11%	108.98%	104.60%	100.73%	103.13%	100.00%	-
NOSH	194,862	194,935	194,871	194,918	194,892	198,993	198,913	-1.36%
YoY %	-0.04%	0.03%	-0.02%	0.01%	-2.06%	0.04%	-	-
Horiz. %	97.96%	98.00%	97.97%	97.99%	97.98%	100.04%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	9.57%	9.58%	10.50%	9.61%	11.24%	12.24%	13.20%	-
YoY %	-0.10%	-8.76%	9.26%	-14.50%	-8.17%	-7.27%	-	-
Horiz. %	72.50%	72.58%	79.55%	72.80%	85.15%	92.73%	100.00%	-
ROE	14.65%	14.45%	16.04%	15.11%	18.47%	19.76%	21.76%	-
YoY %	1.38%	-9.91%	6.15%	-18.19%	-6.53%	-9.19%	-	-
Horiz. %	67.33%	66.41%	73.71%	69.44%	84.88%	90.81%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	789.85	789.62	779.86	755.18	762.13	757.34	763.75	2.26%
YoY %	0.03%	1.25%	3.27%	-0.91%	0.63%	-0.84%	-	-
Horiz. %	103.42%	103.39%	102.11%	98.88%	99.79%	99.16%	100.00%	-
EPS	57.57	57.79	63.51	57.40	67.59	72.54	77.48	-17.97%
YoY %	-0.38%	-9.01%	10.64%	-15.08%	-6.82%	-6.38%	-	-
Horiz. %	74.30%	74.59%	81.97%	74.08%	87.24%	93.62%	100.00%	-
DPS	37.00	37.00	36.49	36.48	40.83	40.00	39.50	-4.26%
YoY %	0.00%	1.40%	0.03%	-10.65%	2.08%	1.27%	-	-
Horiz. %	93.67%	93.67%	92.38%	92.35%	103.37%	101.27%	100.00%	-
NAPS	3.93	4.00	3.96	3.80	3.66	3.67	3.56	6.82%
YoY %	-1.75%	1.01%	4.21%	3.83%	-0.27%	3.09%	-	-
Horiz. %	110.39%	112.36%	111.24%	106.74%	102.81%	103.09%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 194,918
RPS	772.45	772.51	762.72	738.75	745.45	756.35	762.45	0.87%
YoY %	-0.01%	1.28%	3.24%	-0.90%	-1.44%	-0.80%	-	-
Horiz. %	101.31%	101.32%	100.04%	96.89%	97.77%	99.20%	100.00%	-
EPS	56.30	56.54	62.11	56.16	66.11	72.44	77.35	-19.10%
YoY %	-0.42%	-8.97%	10.59%	-15.05%	-8.74%	-6.35%	-	-
Horiz. %	72.79%	73.10%	80.30%	72.61%	85.47%	93.65%	100.00%	-
DPS	36.20	36.20	35.69	35.69	39.94	39.94	39.43	-5.54%
YoY %	0.00%	1.43%	0.00%	-10.64%	0.00%	1.29%	-	-
Horiz. %	91.81%	91.81%	90.51%	90.51%	101.29%	101.29%	100.00%	-
NAPS	3.8434	3.9133	3.8729	3.7173	3.5799	3.6652	3.5539	5.36%
YoY %	-1.79%	1.04%	4.19%	3.84%	-2.33%	3.13%	-	-
Horiz. %	108.15%	110.11%	108.98%	104.60%	100.73%	103.13%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	7.00	8.75	9.30	9.20	9.90	10.30	10.60	-
P/RPS	0.89	1.11	1.19	1.22	1.30	1.36	1.39	-25.73%
YoY %	-19.82%	-6.72%	-2.46%	-6.15%	-4.41%	-2.16%	-	-
Horiz. %	64.03%	79.86%	85.61%	87.77%	93.53%	97.84%	100.00%	-
P/EPS	12.16	15.14	14.64	16.03	14.65	14.20	13.68	-7.55%
YoY %	-19.68%	3.42%	-8.67%	9.42%	3.17%	3.80%	-	-
Horiz. %	88.89%	110.67%	107.02%	117.18%	107.09%	103.80%	100.00%	-
EY	8.22	6.60	6.83	6.24	6.83	7.04	7.31	8.14%
YoY %	24.55%	-3.37%	9.46%	-8.64%	-2.98%	-3.69%	-	-
Horiz. %	112.45%	90.29%	93.43%	85.36%	93.43%	96.31%	100.00%	-
DY	5.29	4.23	3.92	3.97	4.12	3.88	3.73	26.25%
YoY %	25.06%	7.91%	-1.26%	-3.64%	6.19%	4.02%	-	-
Horiz. %	141.82%	113.40%	105.09%	106.43%	110.46%	104.02%	100.00%	-
P/NAPS	1.78	2.19	2.35	2.42	2.70	2.81	2.98	-29.09%
YoY %	-18.72%	-6.81%	-2.89%	-10.37%	-3.91%	-5.70%	-	-
Horiz. %	59.73%	73.49%	78.86%	81.21%	90.60%	94.30%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	21/08/08	22/05/08	26/02/08	27/11/07	24/08/07	23/05/07	28/02/07	-
Price	6.95	8.70	8.70	8.95	9.30	10.00	10.30	-
P/RPS	0.88	1.10	1.12	1.19	1.22	1.32	1.35	-24.84%
YoY %	-20.00%	-1.79%	-5.88%	-2.46%	-7.58%	-2.22%	-	-
Horiz. %	65.19%	81.48%	82.96%	88.15%	90.37%	97.78%	100.00%	-
P/EPS	12.07	15.06	13.70	15.59	13.76	13.79	13.29	-6.22%
YoY %	-19.85%	9.93%	-12.12%	13.30%	-0.22%	3.76%	-	-
Horiz. %	90.82%	113.32%	103.09%	117.31%	103.54%	103.76%	100.00%	-
EY	8.28	6.64	7.30	6.41	7.27	7.25	7.52	6.63%
YoY %	24.70%	-9.04%	13.88%	-11.83%	0.28%	-3.59%	-	-
Horiz. %	110.11%	88.30%	97.07%	85.24%	96.68%	96.41%	100.00%	-
DY	5.32	4.25	4.19	4.08	4.39	4.00	3.83	24.51%
YoY %	25.18%	1.43%	2.70%	-7.06%	9.75%	4.44%	-	-
Horiz. %	138.90%	110.97%	109.40%	106.53%	114.62%	104.44%	100.00%	-
P/NAPS	1.77	2.18	2.20	2.36	2.54	2.72	2.89	-27.90%
YoY %	-18.81%	-0.91%	-6.78%	-7.09%	-6.62%	-5.88%	-	-
Horiz. %	61.25%	75.43%	76.12%	81.66%	87.89%	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