[MPI] QoQ TTM 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- 10.61%

YoY- -19.69%

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
TTM Result
Revenue	1,547,489	1,539,126	1,539,254	1,519,732	1,471,974	1,485,329	1,507,046	1.77%
YoY %	0.54%	-0.01%	1.28%	3.24%	-0.90%	-1.44%	-	-
Horiz. %	102.68%	102.13%	102.14%	100.84%	97.67%	98.56%	100.00%	-
PBT	152,530	156,479	166,005	182,324	166,421	189,637	207,431	-18.48%
YoY %	-2.52%	-5.74%	-8.95%	9.56%	-12.24%	-8.58%	-	-
Horiz. %	73.53%	75.44%	80.03%	87.90%	80.23%	91.42%	100.00%	-
Tax	-6,999	-9,180	-18,531	-22,694	-25,014	-22,670	-22,894	-54.52%
YoY %	23.76%	50.46%	18.34%	9.27%	-10.34%	0.98%	-	-
Horiz. %	30.57%	40.10%	80.94%	99.13%	109.26%	99.02%	100.00%	-
NP	145,531	147,299	147,474	159,630	141,407	166,967	184,537	-14.60%
YoY %	-1.20%	-0.12%	-7.62%	12.89%	-15.31%	-9.52%	-	-
Horiz. %	78.86%	79.82%	79.92%	86.50%	76.63%	90.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	113,738	112,176	112,648	123,761	111,892	131,724	144,343	-14.65%
YoY %	1.39%	-0.42%	-8.98%	10.61%	-15.06%	-8.74%	-	-
Horiz. %	78.80%	77.71%	78.04%	85.74%	77.52%	91.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.59%	5.87%	11.16%	12.45%	15.03%	11.95%	11.04%	-
YoY %	-21.81%	-47.40%	-10.36%	-17.17%	25.77%	8.24%	-	-
Horiz. %	41.58%	53.17%	101.09%	112.77%	136.14%	108.24%	100.00%	-
Total Cost	1,401,958	1,391,827	1,391,780	1,360,102	1,330,567	1,318,362	1,322,509	3.95%
YoY %	0.73%	0.00%	2.33%	2.22%	0.93%	-0.31%	-	-
Horiz. %	106.01%	105.24%	105.24%	102.84%	100.61%	99.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	803,139	765,810	779,741	771,690	740,689	713,307	730,304	6.52%
YoY %	4.87%	-1.79%	1.04%	4.19%	3.84%	-2.33%	-	-
Horiz. %	109.97%	104.86%	106.77%	105.67%	101.42%	97.67%	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	66,278	72,123	72,123	71,107	71,107	79,583	79,583	-11.45%
YoY %	-8.10%	0.00%	1.43%	0.00%	-10.65%	0.00%	-	-
Horiz. %	83.28%	90.63%	90.63%	89.35%	89.35%	100.00%	100.00%	-
Div Payout %	58.27%	64.30%	64.03%	57.46%	63.55%	60.42%	55.13%	-
YoY %	-9.38%	0.42%	11.43%	-9.58%	5.18%	9.60%	-	-
Horiz. %	105.70%	116.63%	116.14%	104.23%	115.27%	109.60%	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	765,810	779,741	771,690	740,689	713,307	730,304	6.52%
YoY %	4.87%	-1.79%	1.04%	4.19%	3.84%	-2.33%	-	-
Horiz. %	109.97%	104.86%	106.77%	105.67%	101.42%	97.67%	100.00%	-
NOSH	194,936	194,862	194,935	194,871	194,918	194,892	198,993	-1.36%
YoY %	0.04%	-0.04%	0.03%	-0.02%	0.01%	-2.06%	-	-
Horiz. %	97.96%	97.92%	97.96%	97.93%	97.95%	97.94%	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	9.40%	9.57%	9.58%	10.50%	9.61%	11.24%	12.24%	-
YoY %	-1.78%	-0.10%	-8.76%	9.26%	-14.50%	-8.17%	-	-
Horiz. %	76.80%	78.19%	78.27%	85.78%	78.51%	91.83%	100.00%	-
ROE	14.16%	14.65%	14.45%	16.04%	15.11%	18.47%	19.76%	-
YoY %	-3.34%	1.38%	-9.91%	6.15%	-18.19%	-6.53%	-	-
Horiz. %	71.66%	74.14%	73.13%	81.17%	76.47%	93.47%	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	793.84	789.85	789.62	779.86	755.18	762.13	757.34	3.17%
YoY %	0.51%	0.03%	1.25%	3.27%	-0.91%	0.63%	-	-
Horiz. %	104.82%	104.29%	104.26%	102.97%	99.71%	100.63%	100.00%	-
EPS	58.35	57.57	57.79	63.51	57.40	67.59	72.54	-13.47%
YoY %	1.35%	-0.38%	-9.01%	10.64%	-15.08%	-6.82%	-	-
Horiz. %	80.44%	79.36%	79.67%	87.55%	79.13%	93.18%	100.00%	-
DPS	34.00	37.00	37.00	36.49	36.48	40.83	40.00	-10.24%
YoY %	-8.11%	0.00%	1.40%	0.03%	-10.65%	2.08%	-	-
Horiz. %	85.00%	92.50%	92.50%	91.22%	91.20%	102.08%	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	737.31	733.32	733.38	724.08	701.33	707.69	718.04	1.77%
YoY %	0.54%	-0.01%	1.28%	3.24%	-0.90%	-1.44%	-	-
Horiz. %	102.68%	102.13%	102.14%	100.84%	97.67%	98.56%	100.00%	-
EPS	54.19	53.45	53.67	58.97	53.31	62.76	68.77	-14.65%
YoY %	1.38%	-0.41%	-8.99%	10.62%	-15.06%	-8.74%	-	-
Horiz. %	78.80%	77.72%	78.04%	85.75%	77.52%	91.26%	100.00%	-
DPS	31.58	34.36	34.36	33.88	33.88	37.92	37.92	-11.45%
YoY %	-8.09%	0.00%	1.42%	0.00%	-10.65%	0.00%	-	-
Horiz. %	83.28%	90.61%	90.61%	89.35%	89.35%	100.00%	100.00%	-
NAPS	3.8266	3.6487	3.7151	3.6767	3.529	3.3986	3.4796	6.52%
YoY %	4.88%	-1.79%	1.04%	4.19%	3.84%	-2.33%	-	-
Horiz. %	109.97%	104.86%	106.77%	105.66%	101.42%	97.67%	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	0.87	0.89	1.11	1.19	1.22	1.30	1.36	-25.69%
YoY %	-2.25%	-19.82%	-6.72%	-2.46%	-6.15%	-4.41%	-	-
Horiz. %	63.97%	65.44%	81.62%	87.50%	89.71%	95.59%	100.00%	-
P/EPS	11.83	12.16	15.14	14.64	16.03	14.65	14.20	-11.43%
YoY %	-2.71%	-19.68%	3.42%	-8.67%	9.42%	3.17%	-	-
Horiz. %	83.31%	85.63%	106.62%	103.10%	112.89%	103.17%	100.00%	-
EY	8.46	8.22	6.60	6.83	6.24	6.83	7.04	12.99%
YoY %	2.92%	24.55%	-3.37%	9.46%	-8.64%	-2.98%	-	-
Horiz. %	120.17%	116.76%	93.75%	97.02%	88.64%	97.02%	100.00%	-
DY	4.93	5.29	4.23	3.92	3.97	4.12	3.88	17.26%
YoY %	-6.81%	25.06%	7.91%	-1.26%	-3.64%	6.19%	-	-
Horiz. %	127.06%	136.34%	109.02%	101.03%	102.32%	106.19%	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	0.79	0.88	1.10	1.12	1.19	1.22	1.32	-28.91%
YoY %	-10.23%	-20.00%	-1.79%	-5.88%	-2.46%	-7.58%	-	-
Horiz. %	59.85%	66.67%	83.33%	84.85%	90.15%	92.42%	100.00%	-
P/EPS	10.71	12.07	15.06	13.70	15.59	13.76	13.79	-15.46%
YoY %	-11.27%	-19.85%	9.93%	-12.12%	13.30%	-0.22%	-	-
Horiz. %	77.66%	87.53%	109.21%	99.35%	113.05%	99.78%	100.00%	-
EY	9.34	8.28	6.64	7.30	6.41	7.27	7.25	18.34%
YoY %	12.80%	24.70%	-9.04%	13.88%	-11.83%	0.28%	-	-
Horiz. %	128.83%	114.21%	91.59%	100.69%	88.41%	100.28%	100.00%	-
DY	5.44	5.32	4.25	4.19	4.08	4.39	4.00	22.68%
YoY %	2.26%	25.18%	1.43%	2.70%	-7.06%	9.75%	-	-
Horiz. %	136.00%	133.00%	106.25%	104.75%	102.00%	109.75%	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