[MPI] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

19-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- 26.63%

YoY- -135.57%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	1,191,722	1,415,247	1,386,202	1,150,630	1,539,126	1,485,329	1,359,765	-2.17%
YoY %	-15.79%	2.10%	20.47%	-25.24%	3.62%	9.23%	-	-
Horiz. %	87.64%	104.08%	101.94%	84.62%	113.19%	109.23%	100.00%	-
PBT	-27,501	83,658	84,984	-61,734	156,479	189,637	165,381	-
YoY %	-132.87%	-1.56%	237.66%	-139.45%	-17.48%	14.67%	-	-
Horiz. %	-16.63%	50.59%	51.39%	-37.33%	94.62%	114.67%	100.00%	-
Tax	4,320	-8,660	40,902	-4,163	-9,180	-22,670	-15,511	-
YoY %	149.88%	-121.17%	1,082.51%	54.65%	59.51%	-46.15%	-	-
Horiz. %	-27.85%	55.83%	-263.70%	26.84%	59.18%	146.15%	100.00%	-
NP	-23,181	74,998	125,886	-65,897	147,299	166,967	149,870	-
YoY %	-130.91%	-40.42%	291.03%	-144.74%	-11.78%	11.41%	-	-
Horiz. %	-15.47%	50.04%	84.00%	-43.97%	98.28%	111.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-19,765	58,768	105,407	-39,904	112,176	131,725	107,135	-
YoY %	-133.63%	-44.25%	364.15%	-135.57%	-14.84%	22.95%	-	-
Horiz. %	-18.45%	54.85%	98.39%	-37.25%	104.71%	122.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	10.35%	-48.13%	-	5.87%	11.95%	9.38%	-
YoY %	-	121.50%	0.00%	-	-50.88%	27.40%	-	-
Horiz. %	-	110.34%	-513.11%	-	62.58%	127.40%	100.00%	-
Total Cost	1,214,903	1,340,249	1,260,316	1,216,527	1,391,827	1,318,362	1,209,895	0.06%
YoY %	-9.35%	6.34%	3.60%	-12.59%	5.57%	8.96%	-	-
Horiz. %	100.41%	110.77%	104.17%	100.55%	115.04%	108.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	724,716	748,908	740,655	699,830	766,032	713,396	696,198	0.67%
YoY %	-3.23%	1.11%	5.83%	-8.64%	7.38%	2.47%	-	-
Horiz. %	104.10%	107.57%	106.39%	100.52%	110.03%	102.47%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	19,377	38,803	48,727	38,987	72,120	77,966	74,592	-20.10%
YoY %	-50.06%	-20.37%	24.98%	-45.94%	-7.50%	4.52%	-	-
Horiz. %	25.98%	52.02%	65.32%	52.27%	96.69%	104.52%	100.00%	-
Div Payout %	0.00%	66.03%	46.23%	0.00%	64.29%	59.19%	69.62%	-
YoY %	0.00%	42.83%	0.00%	0.00%	8.62%	-14.98%	-	-
Horiz. %	0.00%	94.84%	66.40%	0.00%	92.34%	85.02%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	724,716	748,908	740,655	699,830	766,032	713,396	696,198	0.67%
YoY %	-3.23%	1.11%	5.83%	-8.64%	7.38%	2.47%	-	-
Horiz. %	104.10%	107.57%	106.39%	100.52%	110.03%	102.47%	100.00%	-
NOSH	193,774	194,017	194,909	194,938	194,919	194,917	198,913	-0.43%
YoY %	-0.13%	-0.46%	-0.01%	0.01%	0.00%	-2.01%	-	-
Horiz. %	97.42%	97.54%	97.99%	98.00%	97.99%	97.99%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	-1.95%	5.30%	9.08%	-5.73%	9.57%	11.24%	11.02%	-
YoY %	-136.79%	-41.63%	258.46%	-159.87%	-14.86%	2.00%	-	-
Horiz. %	-17.70%	48.09%	82.40%	-52.00%	86.84%	102.00%	100.00%	-
ROE	-2.73%	7.85%	14.23%	-5.70%	14.64%	18.46%	15.39%	-
YoY %	-134.78%	-44.83%	349.65%	-138.93%	-20.69%	19.95%	-	-
Horiz. %	-17.74%	51.01%	92.46%	-37.04%	95.13%	119.95%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	615.00	729.44	711.20	590.25	789.62	762.03	683.59	-1.74%
YoY %	-15.69%	2.56%	20.49%	-25.25%	3.62%	11.47%	-	-
Horiz. %	89.97%	106.71%	104.04%	86.35%	115.51%	111.47%	100.00%	-
EPS	-10.20	30.29	54.08	-20.47	57.55	67.58	53.86	-
YoY %	-133.67%	-43.99%	364.19%	-135.57%	-14.84%	25.47%	-	-
Horiz. %	-18.94%	56.24%	100.41%	-38.01%	106.85%	125.47%	100.00%	-
DPS	10.00	20.00	25.00	20.00	37.00	40.00	37.50	-19.75%
YoY %	-50.00%	-20.00%	25.00%	-45.95%	-7.50%	6.67%	-	-
Horiz. %	26.67%	53.33%	66.67%	53.33%	98.67%	106.67%	100.00%	-
NAPS	3.74	3.86	3.80	3.59	3.93	3.66	3.50	1.11%
YoY %	-3.11%	1.58%	5.85%	-8.65%	7.38%	4.57%	-	-
Horiz. %	106.86%	110.29%	108.57%	102.57%	112.29%	104.57%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 196,444
RPS	567.80	674.30	660.46	548.22	733.32	707.69	647.87	-2.17%
YoY %	-15.79%	2.10%	20.47%	-25.24%	3.62%	9.23%	-	-
Horiz. %	87.64%	104.08%	101.94%	84.62%	113.19%	109.23%	100.00%	-
EPS	-9.42	28.00	50.22	-19.01	53.45	62.76	51.04	-
YoY %	-133.64%	-44.25%	364.18%	-135.57%	-14.83%	22.96%	-	-
Horiz. %	-18.46%	54.86%	98.39%	-37.25%	104.72%	122.96%	100.00%	-
DPS	9.23	18.49	23.22	18.58	34.36	37.15	35.54	-20.10%
YoY %	-50.08%	-20.37%	24.97%	-45.93%	-7.51%	4.53%	-	-
Horiz. %	25.97%	52.03%	65.33%	52.28%	96.68%	104.53%	100.00%	-
NAPS	3.4529	3.5682	3.5289	3.3344	3.6498	3.399	3.3171	0.67%
YoY %	-3.23%	1.11%	5.83%	-8.64%	7.38%	2.47%	-	-
Horiz. %	104.09%	107.57%	106.39%	100.52%	110.03%	102.47%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	2.99	4.50	6.18	5.00	7.00	9.90	10.00	-
P/RPS	0.49	0.62	0.87	0.85	0.89	1.30	1.46	-16.62%
YoY %	-20.97%	-28.74%	2.35%	-4.49%	-31.54%	-10.96%	-	-
Horiz. %	33.56%	42.47%	59.59%	58.22%	60.96%	89.04%	100.00%	-
P/EPS	-29.31	14.86	11.43	-24.43	12.16	14.65	18.57	-
YoY %	-297.24%	30.01%	146.79%	-300.90%	-17.00%	-21.11%	-	-
Horiz. %	-157.84%	80.02%	61.55%	-131.56%	65.48%	78.89%	100.00%	-
EY	-3.41	6.73	8.75	-4.09	8.22	6.83	5.39	-
YoY %	-150.67%	-23.09%	313.94%	-149.76%	20.35%	26.72%	-	-
Horiz. %	-63.27%	124.86%	162.34%	-75.88%	152.50%	126.72%	100.00%	-
DY	3.34	4.44	4.05	4.00	5.29	4.04	3.75	-1.90%
YoY %	-24.77%	9.63%	1.25%	-24.39%	30.94%	7.73%	-	-
Horiz. %	89.07%	118.40%	108.00%	106.67%	141.07%	107.73%	100.00%	-
P/NAPS	0.80	1.17	1.63	1.39	1.78	2.70	2.86	-19.11%
YoY %	-31.62%	-28.22%	17.27%	-21.91%	-34.07%	-5.59%	-	-
Horiz. %	27.97%	40.91%	56.99%	48.60%	62.24%	94.41%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	16/08/11	23/08/10	19/08/09	21/08/08	24/08/07	16/08/06	-
Price	2.64	3.77	5.98	5.75	6.95	9.30	9.95	-
P/RPS	0.43	0.52	0.84	0.97	0.88	1.22	1.46	-18.41%
YoY %	-17.31%	-38.10%	-13.40%	10.23%	-27.87%	-16.44%	-	-
Horiz. %	29.45%	35.62%	57.53%	66.44%	60.27%	83.56%	100.00%	-
P/EPS	-25.88	12.45	11.06	-28.09	12.08	13.76	18.47	-
YoY %	-307.87%	12.57%	139.37%	-332.53%	-12.21%	-25.50%	-	-
Horiz. %	-140.12%	67.41%	59.88%	-152.08%	65.40%	74.50%	100.00%	-
EY	-3.86	8.03	9.04	-3.56	8.28	7.27	5.41	-
YoY %	-148.07%	-11.17%	353.93%	-143.00%	13.89%	34.38%	-	-
Horiz. %	-71.35%	148.43%	167.10%	-65.80%	153.05%	134.38%	100.00%	-
DY	3.79	5.31	4.18	3.48	5.32	4.30	3.77	0.08%
YoY %	-28.63%	27.03%	20.11%	-34.59%	23.72%	14.06%	-	-
Horiz. %	100.53%	140.85%	110.88%	92.31%	141.11%	114.06%	100.00%	-
P/NAPS	0.71	0.98	1.57	1.60	1.77	2.54	2.84	-20.61%
YoY %	-27.55%	-37.58%	-1.88%	-9.60%	-30.31%	-10.56%	-	-
Horiz. %	25.00%	34.51%	55.28%	56.34%	62.32%	89.44%	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