[MPI] YoY Annual (Unaudited) Result on 30-Jun-2003 [#4]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

27-Aug-2003

Admission Sponsor

Sponsor

Financial Year

30-Jun-2003

Quarter

30-Jun-2003 [#4]

Profit Trend

YoY- 240.3%

Quarter Report

MPI QtrReport Q4FY03 (d).doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Annual (Unaudited) Result
Revenue	1,359,765	1,114,402	1,183,363	882,522	768,842	1,332,682	1,526,578	-1.90%
YoY %	22.02%	-5.83%	34.09%	14.79%	-42.31%	-12.70%	-	-
Horiz. %	89.07%	73.00%	77.52%	57.81%	50.36%	87.30%	100.00%	-
PBT	165,381	53,363	163,330	47,553	-17,791	317,658	501,342	-16.86%
YoY %	209.92%	-67.33%	243.47%	367.29%	-105.60%	-36.64%	-	-
Horiz. %	32.99%	10.64%	32.58%	9.49%	-3.55%	63.36%	100.00%	-
Tax	-15,511	28,899	-32,147	-886	17,791	-116,646	-174,664	-33.19%
YoY %	-153.67%	189.90%	-3,528.33%	-104.98%	115.25%	33.22%	-	-
Horiz. %	8.88%	-16.55%	18.41%	0.51%	-10.19%	66.78%	100.00%	-
NP	149,870	82,262	131,183	46,667	0	201,012	326,678	-12.17%
YoY %	82.19%	-37.29%	181.10%	0.00%	0.00%	-38.47%	-	-
Horiz. %	45.88%	25.18%	40.16%	14.29%	0.00%	61.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	107,135	47,478	131,183	46,667	-33,263	201,012	326,678	-16.95%
YoY %	125.65%	-63.81%	181.10%	240.30%	-116.55%	-38.47%	-	-
Horiz. %	32.80%	14.53%	40.16%	14.29%	-10.18%	61.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.38%	-54.16%	19.68%	1.86%	-	36.72%	34.84%	-
YoY %	117.32%	-375.20%	958.06%	0.00%	-	5.40%	-	-
Horiz. %	26.92%	-155.45%	56.49%	5.34%	-	105.40%	100.00%	-
Total Cost	1,209,895	1,032,140	1,052,180	835,855	768,842	1,131,670	1,199,900	0.13%
YoY %	17.22%	-1.90%	25.88%	8.72%	-32.06%	-5.69%	-	-
Horiz. %	100.83%	86.02%	87.69%	69.66%	64.08%	94.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	696,198	662,344	670,336	652,462	688,337	801,250	799,063	-2.26%
YoY %	5.11%	-1.19%	2.74%	-5.21%	-14.09%	0.27%	-	-
Horiz. %	87.13%	82.89%	83.89%	81.65%	86.14%	100.27%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	74,592	74,588	119,347	69,264	81,168	131,477	113,411	-6.74%
YoY %	0.01%	-37.50%	72.31%	-14.67%	-38.26%	15.93%	-	-
Horiz. %	65.77%	65.77%	105.23%	61.07%	71.57%	115.93%	100.00%	-
Div Payout %	69.62%	157.10%	90.98%	148.42%	0.00%	65.41%	34.72%	-
YoY %	-55.68%	72.68%	-38.70%	0.00%	0.00%	88.39%	-	-
Horiz. %	200.52%	452.48%	262.04%	427.48%	0.00%	188.39%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	696,198	662,344	670,336	652,462	688,337	801,250	799,063	-2.26%
YoY %	5.11%	-1.19%	2.74%	-5.21%	-14.09%	0.27%	-	-
Horiz. %	87.13%	82.89%	83.89%	81.65%	86.14%	100.27%	100.00%	-
NOSH	198,913	198,902	198,912	198,921	198,941	199,813	203,246	-0.35%
YoY %	0.01%	-0.01%	-0.00%	-0.01%	-0.44%	-1.69%	-	-
Horiz. %	97.87%	97.86%	97.87%	97.87%	97.88%	98.31%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	11.02%	7.38%	11.09%	5.29%	0.00%	15.08%	21.40%	-
YoY %	49.32%	-33.45%	109.64%	0.00%	0.00%	-29.53%	-	-
Horiz. %	51.50%	34.49%	51.82%	24.72%	0.00%	70.47%	100.00%	-
ROE	15.39%	7.17%	19.57%	7.15%	-4.83%	25.09%	40.88%	-
YoY %	114.64%	-63.36%	173.71%	248.03%	-119.25%	-38.63%	-	-
Horiz. %	37.65%	17.54%	47.87%	17.49%	-11.82%	61.37%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	683.59	560.28	594.92	443.65	386.47	666.96	751.10	-1.55%
YoY %	22.01%	-5.82%	34.10%	14.80%	-42.05%	-11.20%	-	-
Horiz. %	91.01%	74.59%	79.21%	59.07%	51.45%	88.80%	100.00%	-
EPS	53.86	23.87	65.95	23.46	-16.72	100.60	160.73	-16.65%
YoY %	125.64%	-63.81%	181.12%	240.31%	-116.62%	-37.41%	-	-
Horiz. %	33.51%	14.85%	41.03%	14.60%	-10.40%	62.59%	100.00%	-
DPS	37.50	37.50	60.00	34.82	40.80	65.80	55.80	-6.40%
YoY %	0.00%	-37.50%	72.31%	-14.66%	-37.99%	17.92%	-	-
Horiz. %	67.20%	67.20%	107.53%	62.40%	73.12%	117.92%	100.00%	-
NAPS	3.50	3.33	3.37	3.28	3.46	4.01	3.9315	-1.91%
YoY %	5.11%	-1.19%	2.74%	-5.20%	-13.72%	2.00%	-	-
Horiz. %	89.02%	84.70%	85.72%	83.43%	88.01%	102.00%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 198,913
RPS	682.43	559.29	593.90	442.92	385.86	668.84	766.15	-1.90%
YoY %	22.02%	-5.83%	34.09%	14.79%	-42.31%	-12.70%	-	-
Horiz. %	89.07%	73.00%	77.52%	57.81%	50.36%	87.30%	100.00%	-
EPS	53.77	23.83	65.84	23.42	-16.69	100.88	163.95	-16.94%
YoY %	125.64%	-63.81%	181.13%	240.32%	-116.54%	-38.47%	-	-
Horiz. %	32.80%	14.53%	40.16%	14.28%	-10.18%	61.53%	100.00%	-
DPS	37.44	37.43	59.90	34.76	40.74	65.99	56.92	-6.74%
YoY %	0.03%	-37.51%	72.32%	-14.68%	-38.26%	15.93%	-	-
Horiz. %	65.78%	65.76%	105.24%	61.07%	71.57%	115.93%	100.00%	-
NAPS	3.494	3.3241	3.3643	3.2746	3.4546	4.0213	4.0103	-2.26%
YoY %	5.11%	-1.19%	2.74%	-5.21%	-14.09%	0.27%	-	-
Horiz. %	87.13%	82.89%	83.89%	81.65%	86.14%	100.27%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	10.00	11.80	15.50	14.40	15.10	13.20	39.00	-
P/RPS	1.46	2.11	2.61	3.25	3.91	1.98	5.19	-19.04%
YoY %	-30.81%	-19.16%	-19.69%	-16.88%	97.47%	-61.85%	-	-
Horiz. %	28.13%	40.66%	50.29%	62.62%	75.34%	38.15%	100.00%	-
P/EPS	18.57	49.43	23.50	61.38	-90.31	13.12	24.26	-4.35%
YoY %	-62.43%	110.34%	-61.71%	167.97%	-788.34%	-45.92%	-	-
Horiz. %	76.55%	203.75%	96.87%	253.01%	-372.26%	54.08%	100.00%	-
EY	5.39	2.02	4.25	1.63	-1.11	7.62	4.12	4.57%
YoY %	166.83%	-52.47%	160.74%	246.85%	-114.57%	84.95%	-	-
Horiz. %	130.83%	49.03%	103.16%	39.56%	-26.94%	184.95%	100.00%	-
DY	3.75	3.18	3.87	2.42	2.70	4.98	1.43	17.42%
YoY %	17.92%	-17.83%	59.92%	-10.37%	-45.78%	248.25%	-	-
Horiz. %	262.24%	222.38%	270.63%	169.23%	188.81%	348.25%	100.00%	-
P/NAPS	2.86	3.54	4.60	4.39	4.36	3.29	9.92	-18.71%
YoY %	-19.21%	-23.04%	4.78%	0.69%	32.52%	-66.83%	-	-
Horiz. %	28.83%	35.69%	46.37%	44.25%	43.95%	33.17%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	16/08/06	16/08/05	26/08/04	27/08/03	15/08/02	27/08/01	21/08/00	-
Price	9.95	11.60	13.60	15.30	15.10	13.60	34.75	-
P/RPS	1.46	2.07	2.29	3.45	3.91	2.04	4.63	-17.49%
YoY %	-29.47%	-9.61%	-33.62%	-11.76%	91.67%	-55.94%	-	-
Horiz. %	31.53%	44.71%	49.46%	74.51%	84.45%	44.06%	100.00%	-
P/EPS	18.47	48.60	20.62	65.22	-90.31	13.52	21.62	-2.58%
YoY %	-62.00%	135.69%	-68.38%	172.22%	-767.97%	-37.47%	-	-
Horiz. %	85.43%	224.79%	95.37%	301.67%	-417.72%	62.53%	100.00%	-
EY	5.41	2.06	4.85	1.53	-1.11	7.40	4.63	2.62%
YoY %	162.62%	-57.53%	216.99%	237.84%	-115.00%	59.83%	-	-
Horiz. %	116.85%	44.49%	104.75%	33.05%	-23.97%	159.83%	100.00%	-
DY	3.77	3.23	4.41	2.28	2.70	4.84	1.61	15.22%
YoY %	16.72%	-26.76%	93.42%	-15.56%	-44.21%	200.62%	-	-
Horiz. %	234.16%	200.62%	273.91%	141.61%	167.70%	300.62%	100.00%	-
P/NAPS	2.84	3.48	4.04	4.66	4.36	3.39	8.84	-17.23%
YoY %	-18.39%	-13.86%	-13.30%	6.88%	28.61%	-61.65%	-	-
Horiz. %	32.13%	39.37%	45.70%	52.71%	49.32%	38.35%	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