[MPI] QoQ TTM Result on 31-Dec-2006 [#2]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

28-Feb-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Dec-2006 [#2]

Profit Trend

QoQ- 10.86%

YoY- 140.12%

Quarter Report

MPIB QtrReport FY07Q21.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	1,471,974	1,485,329	1,507,046	1,519,204	1,461,685	1,359,765	1,250,507	11.47%
YoY %	-0.90%	-1.44%	-0.80%	3.94%	7.50%	8.74%	-	-
Horiz. %	117.71%	118.78%	120.51%	121.49%	116.89%	108.74%	100.00%	-
PBT	166,421	189,637	207,431	222,457	206,845	165,381	108,855	32.67%
YoY %	-12.24%	-8.58%	-6.75%	7.55%	25.07%	51.93%	-	-
Horiz. %	152.88%	174.21%	190.56%	204.36%	190.02%	151.93%	100.00%	-
Tax	-25,014	-22,670	-22,894	-21,945	-19,852	-15,511	24,532	-
YoY %	-10.34%	0.98%	-4.32%	-10.54%	-27.99%	-163.23%	-	-
Horiz. %	-101.96%	-92.41%	-93.32%	-89.45%	-80.92%	-63.23%	100.00%	-
NP	141,407	166,967	184,537	200,512	186,993	149,870	133,387	3.96%
YoY %	-15.31%	-9.52%	-7.97%	7.23%	24.77%	12.36%	-	-
Horiz. %	106.01%	125.17%	138.35%	150.32%	140.19%	112.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	111,892	131,724	144,343	154,113	139,019	107,135	89,555	15.98%
YoY %	-15.06%	-8.74%	-6.34%	10.86%	29.76%	19.63%	-	-
Horiz. %	124.94%	147.09%	161.18%	172.09%	155.23%	119.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.03%	11.95%	11.04%	9.86%	9.60%	9.38%	-22.54%	-
YoY %	25.77%	8.24%	11.97%	2.71%	2.35%	141.61%	-	-
Horiz. %	-66.68%	-53.02%	-48.98%	-43.74%	-42.59%	-41.61%	100.00%	-
Total Cost	1,330,567	1,318,362	1,322,509	1,318,692	1,274,692	1,209,895	1,117,120	12.35%
YoY %	0.93%	-0.31%	0.29%	3.45%	5.36%	8.30%	-	-
Horiz. %	119.11%	118.01%	118.39%	118.04%	114.11%	108.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	740,689	713,307	730,304	708,130	704,148	696,260	699,977	3.83%
YoY %	3.84%	-2.33%	3.13%	0.57%	1.13%	-0.53%	-	-
Horiz. %	105.82%	101.90%	104.33%	101.16%	100.60%	99.47%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	71,107	79,583	79,583	78,557	78,557	74,582	74,582	-3.12%
YoY %	-10.65%	0.00%	1.31%	0.00%	5.33%	0.00%	-	-
Horiz. %	95.34%	106.71%	106.71%	105.33%	105.33%	100.00%	100.00%	-
Div Payout %	63.55%	60.42%	55.13%	50.97%	56.51%	69.62%	83.28%	-
YoY %	5.18%	9.60%	8.16%	-9.80%	-18.83%	-16.40%	-	-
Horiz. %	76.31%	72.55%	66.20%	61.20%	67.86%	83.60%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	740,689	713,307	730,304	708,130	704,148	696,260	699,977	3.83%
YoY %	3.84%	-2.33%	3.13%	0.57%	1.13%	-0.53%	-	-
Horiz. %	105.82%	101.90%	104.33%	101.16%	100.60%	99.47%	100.00%	-
NOSH	194,918	194,892	198,993	198,913	198,911	198,931	198,857	-1.32%
YoY %	0.01%	-2.06%	0.04%	0.00%	-0.01%	0.04%	-	-
Horiz. %	98.02%	98.01%	100.07%	100.03%	100.03%	100.04%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	9.61%	11.24%	12.24%	13.20%	12.79%	11.02%	10.67%	-
YoY %	-14.50%	-8.17%	-7.27%	3.21%	16.06%	3.28%	-	-
Horiz. %	90.07%	105.34%	114.71%	123.71%	119.87%	103.28%	100.00%	-
ROE	15.11%	18.47%	19.76%	21.76%	19.74%	15.39%	12.79%	-
YoY %	-18.19%	-6.53%	-9.19%	10.23%	28.27%	20.33%	-	-
Horiz. %	118.14%	144.41%	154.50%	170.13%	154.34%	120.33%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	755.18	762.13	757.34	763.75	734.84	683.53	628.85	12.96%
YoY %	-0.91%	0.63%	-0.84%	3.93%	7.51%	8.70%	-	-
Horiz. %	120.09%	121.19%	120.43%	121.45%	116.85%	108.70%	100.00%	-
EPS	57.40	67.59	72.54	77.48	69.89	53.86	45.03	17.54%
YoY %	-15.08%	-6.82%	-6.38%	10.86%	29.76%	19.61%	-	-
Horiz. %	127.47%	150.10%	161.09%	172.06%	155.21%	119.61%	100.00%	-
DPS	36.48	40.83	40.00	39.50	39.50	37.50	37.50	-1.82%
YoY %	-10.65%	2.08%	1.27%	0.00%	5.33%	0.00%	-	-
Horiz. %	97.28%	108.88%	106.67%	105.33%	105.33%	100.00%	100.00%	-
NAPS	3.80	3.66	3.67	3.56	3.54	3.50	3.52	5.23%
YoY %	3.83%	-0.27%	3.09%	0.56%	1.14%	-0.57%	-	-
Horiz. %	107.95%	103.98%	104.26%	101.14%	100.57%	99.43%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 198,913
RPS	738.75	745.45	756.35	762.45	733.58	682.43	627.60	11.47%
YoY %	-0.90%	-1.44%	-0.80%	3.94%	7.50%	8.74%	-	-
Horiz. %	117.71%	118.78%	120.51%	121.49%	116.89%	108.74%	100.00%	-
EPS	56.16	66.11	72.44	77.35	69.77	53.77	44.95	15.98%
YoY %	-15.05%	-8.74%	-6.35%	10.86%	29.76%	19.62%	-	-
Horiz. %	124.94%	147.07%	161.16%	172.08%	155.22%	119.62%	100.00%	-
DPS	35.69	39.94	39.94	39.43	39.43	37.43	37.43	-3.12%
YoY %	-10.64%	0.00%	1.29%	0.00%	5.34%	0.00%	-	-
Horiz. %	95.35%	106.71%	106.71%	105.34%	105.34%	100.00%	100.00%	-
NAPS	3.7173	3.5799	3.6652	3.5539	3.5339	3.4944	3.513	3.83%
YoY %	3.84%	-2.33%	3.13%	0.57%	1.13%	-0.53%	-	-
Horiz. %	105.82%	101.90%	104.33%	101.16%	100.59%	99.47%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	9.20	9.90	10.30	10.60	10.00	10.00	10.10	-
P/RPS	1.22	1.30	1.36	1.39	1.36	1.46	1.61	-16.86%
YoY %	-6.15%	-4.41%	-2.16%	2.21%	-6.85%	-9.32%	-	-
Horiz. %	75.78%	80.75%	84.47%	86.34%	84.47%	90.68%	100.00%	-
P/EPS	16.03	14.65	14.20	13.68	14.31	18.57	22.43	-20.04%
YoY %	9.42%	3.17%	3.80%	-4.40%	-22.94%	-17.21%	-	-
Horiz. %	71.47%	65.31%	63.31%	60.99%	63.80%	82.79%	100.00%	-
EY	6.24	6.83	7.04	7.31	6.99	5.39	4.46	25.06%
YoY %	-8.64%	-2.98%	-3.69%	4.58%	29.68%	20.85%	-	-
Horiz. %	139.91%	153.14%	157.85%	163.90%	156.73%	120.85%	100.00%	-
DY	3.97	4.12	3.88	3.73	3.95	3.75	3.71	4.61%
YoY %	-3.64%	6.19%	4.02%	-5.57%	5.33%	1.08%	-	-
Horiz. %	107.01%	111.05%	104.58%	100.54%	106.47%	101.08%	100.00%	-
P/NAPS	2.42	2.70	2.81	2.98	2.82	2.86	2.87	-10.73%
YoY %	-10.37%	-3.91%	-5.70%	5.67%	-1.40%	-0.35%	-	-
Horiz. %	84.32%	94.08%	97.91%	103.83%	98.26%	99.65%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	27/11/07	24/08/07	23/05/07	28/02/07	31/10/06	16/08/06	16/05/06	-
Price	8.95	9.30	10.00	10.30	9.90	9.95	10.60	-
P/RPS	1.19	1.22	1.32	1.35	1.35	1.46	1.69	-20.83%
YoY %	-2.46%	-7.58%	-2.22%	0.00%	-7.53%	-13.61%	-	-
Horiz. %	70.41%	72.19%	78.11%	79.88%	79.88%	86.39%	100.00%	-
P/EPS	15.59	13.76	13.79	13.29	14.17	18.48	23.54	-24.00%
YoY %	13.30%	-0.22%	3.76%	-6.21%	-23.32%	-21.50%	-	-
Horiz. %	66.23%	58.45%	58.58%	56.46%	60.20%	78.50%	100.00%	-
EY	6.41	7.27	7.25	7.52	7.06	5.41	4.25	31.48%
YoY %	-11.83%	0.28%	-3.59%	6.52%	30.50%	27.29%	-	-
Horiz. %	150.82%	171.06%	170.59%	176.94%	166.12%	127.29%	100.00%	-
DY	4.08	4.39	4.00	3.83	3.99	3.77	3.54	9.91%
YoY %	-7.06%	9.75%	4.44%	-4.01%	5.84%	6.50%	-	-
Horiz. %	115.25%	124.01%	112.99%	108.19%	112.71%	106.50%	100.00%	-
P/NAPS	2.36	2.54	2.72	2.89	2.80	2.84	3.01	-14.95%
YoY %	-7.09%	-6.62%	-5.88%	3.21%	-1.41%	-5.65%	-	-
Horiz. %	78.41%	84.39%	90.37%	96.01%	93.02%	94.35%	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