[MPI] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

25-Nov-2004

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

30-Sep-2004 [#1]

Profit Trend

QoQ- -45.44%

YoY- 38.32%

Quarter Report

MPIB QtrReport FY05Q1-1.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Annualized Quarter Result
Revenue	1,542,972	1,596,392	1,188,712	1,260,476	987,536	879,464	715,264	13.66%
YoY %	-3.35%	34.30%	-5.69%	27.64%	12.29%	22.96%	-	-
Horiz. %	215.72%	223.19%	166.19%	176.23%	138.07%	122.96%	100.00%	-
PBT	163,916	256,780	90,924	118,752	88,476	64,200	-54,668	-
YoY %	-36.16%	182.41%	-23.43%	34.22%	37.81%	217.44%	-	-
Horiz. %	-299.84%	-469.71%	-166.32%	-217.22%	-161.84%	-117.44%	100.00%	-
Tax	-22,072	-12,696	4,668	-47,184	-36,736	-36,212	54,668	-
YoY %	-73.85%	-371.98%	109.89%	-28.44%	-1.45%	-166.24%	-	-
Horiz. %	-40.37%	-23.22%	8.54%	-86.31%	-67.20%	-66.24%	100.00%	-
NP	141,844	244,084	95,592	71,568	51,740	27,988	0	-
YoY %	-41.89%	155.34%	33.57%	38.32%	84.86%	0.00%	-	-
Horiz. %	506.80%	872.10%	341.55%	255.71%	184.86%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	104,944	184,272	56,736	71,568	51,740	27,988	-67,324	-
YoY %	-43.05%	224.79%	-20.72%	38.32%	84.86%	141.57%	-	-
Horiz. %	-155.88%	-273.71%	-84.27%	-106.30%	-76.85%	-41.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.47%	4.94%	-5.13%	39.73%	41.52%	56.40%	-	-
YoY %	172.67%	196.30%	-112.91%	-4.31%	-26.38%	0.00%	-	-
Horiz. %	23.88%	8.76%	-9.10%	70.44%	73.62%	100.00%	-	-
Total Cost	1,401,128	1,352,308	1,093,120	1,188,908	935,796	851,476	715,264	11.85%
YoY %	3.61%	23.71%	-8.06%	27.05%	9.90%	19.04%	-	-
Horiz. %	195.89%	189.06%	152.83%	166.22%	130.83%	119.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	740,689	704,148	660,461	688,613	666,649	681,809	778,186	-0.81%
YoY %	5.19%	6.61%	-4.09%	3.29%	-2.22%	-12.38%	-	-
Horiz. %	95.18%	90.49%	84.87%	88.49%	85.67%	87.62%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	101,357	135,260	119,360	119,412	119,400	-	-	-
YoY %	-25.07%	13.32%	-0.04%	0.01%	0.00%	-	-	-
Horiz. %	84.89%	113.28%	99.97%	100.01%	100.00%	-	-	-
Div Payout %	96.58%	73.40%	210.38%	166.85%	230.77%	-	-	-
YoY %	31.58%	-65.11%	26.09%	-27.70%	0.00%	-	-	-
Horiz. %	41.85%	31.81%	91.16%	72.30%	100.00%	-	-	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	740,689	704,148	660,461	688,613	666,649	681,809	778,186	-0.81%
YoY %	5.19%	6.61%	-4.09%	3.29%	-2.22%	-12.38%	-	-
Horiz. %	95.18%	90.49%	84.87%	88.49%	85.67%	87.62%	100.00%	-
NOSH	194,918	198,911	198,934	199,021	199,000	198,778	198,011	-0.26%
YoY %	-2.01%	-0.01%	-0.04%	0.01%	0.11%	0.39%	-	-
Horiz. %	98.44%	100.45%	100.47%	100.51%	100.50%	100.39%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	9.19%	15.29%	8.04%	5.68%	5.24%	3.18%	0.00%	-
YoY %	-39.90%	90.17%	41.55%	8.40%	64.78%	0.00%	-	-
Horiz. %	288.99%	480.82%	252.83%	178.62%	164.78%	100.00%	-	-
ROE	14.17%	26.17%	8.59%	10.39%	7.76%	4.10%	-8.65%	-
YoY %	-45.85%	204.66%	-17.32%	33.89%	89.27%	147.40%	-	-
Horiz. %	-163.82%	-302.54%	-99.31%	-120.12%	-89.71%	-47.40%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	791.60	802.56	597.54	633.34	496.25	442.43	361.22	13.96%
YoY %	-1.37%	34.31%	-5.65%	27.63%	12.16%	22.48%	-	-
Horiz. %	219.15%	222.18%	165.42%	175.33%	137.38%	122.48%	100.00%	-
EPS	53.84	92.64	28.52	35.96	26.00	14.08	-34.00	-
YoY %	-41.88%	224.82%	-20.69%	38.31%	84.66%	141.41%	-	-
Horiz. %	-158.35%	-272.47%	-83.88%	-105.76%	-76.47%	-41.41%	100.00%	-
DPS	52.00	68.00	60.00	60.00	60.00	0.00	0.00	-
YoY %	-23.53%	13.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	86.67%	113.33%	100.00%	100.00%	100.00%	-	-	-
NAPS	3.80	3.54	3.32	3.46	3.35	3.43	3.93	-0.55%
YoY %	7.34%	6.63%	-4.05%	3.28%	-2.33%	-12.72%	-	-
Horiz. %	96.69%	90.08%	84.48%	88.04%	85.24%	87.28%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 199,021
RPS	774.38	801.19	596.59	632.60	495.62	441.38	358.97	13.66%
YoY %	-3.35%	34.29%	-5.69%	27.64%	12.29%	22.96%	-	-
Horiz. %	215.72%	223.19%	166.19%	176.23%	138.07%	122.96%	100.00%	-
EPS	52.67	92.48	28.47	35.92	25.97	14.05	-33.79	-
YoY %	-43.05%	224.83%	-20.74%	38.31%	84.84%	141.58%	-	-
Horiz. %	-155.87%	-273.69%	-84.26%	-106.30%	-76.86%	-41.58%	100.00%	-
DPS	50.87	67.88	59.90	59.93	59.92	0.00	0.00	-
YoY %	-25.06%	13.32%	-0.05%	0.02%	0.00%	0.00%	-	-
Horiz. %	84.90%	113.28%	99.97%	100.02%	100.00%	-	-	-
NAPS	3.7173	3.5339	3.3147	3.456	3.3458	3.4218	3.9055	-0.81%
YoY %	5.19%	6.61%	-4.09%	3.29%	-2.22%	-12.39%	-	-
Horiz. %	95.18%	90.49%	84.87%	88.49%	85.67%	87.61%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	9.20	10.00	10.60	13.10	15.40	11.40	10.50	-
P/RPS	1.16	1.25	1.77	2.07	3.10	2.58	2.91	-14.20%
YoY %	-7.20%	-29.38%	-14.49%	-33.23%	20.16%	-11.34%	-	-
Horiz. %	39.86%	42.96%	60.82%	71.13%	106.53%	88.66%	100.00%	-
P/EPS	17.09	10.79	37.17	36.43	59.23	80.97	-30.88	-
YoY %	58.39%	-70.97%	2.03%	-38.49%	-26.85%	362.21%	-	-
Horiz. %	-55.34%	-34.94%	-120.37%	-117.97%	-191.81%	-262.21%	100.00%	-
EY	5.85	9.26	2.69	2.75	1.69	1.24	-3.24	-
YoY %	-36.83%	244.24%	-2.18%	62.72%	36.29%	138.27%	-	-
Horiz. %	-180.56%	-285.80%	-83.02%	-84.88%	-52.16%	-38.27%	100.00%	-
DY	5.65	6.80	5.66	4.58	3.90	0.00	0.00	-
YoY %	-16.91%	20.14%	23.58%	17.44%	0.00%	0.00%	-	-
Horiz. %	144.87%	174.36%	145.13%	117.44%	100.00%	-	-	-
P/NAPS	2.42	2.82	3.19	3.79	4.60	3.32	2.67	-1.62%
YoY %	-14.18%	-11.60%	-15.83%	-17.61%	38.55%	24.34%	-	-
Horiz. %	90.64%	105.62%	119.48%	141.95%	172.28%	124.34%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	27/11/07	31/10/06	21/11/05	25/11/04	18/11/03	14/11/02	12/11/01	-
Price	8.95	9.90	9.65	14.80	17.40	12.20	11.60	-
P/RPS	1.13	1.23	1.61	2.34	3.51	2.76	3.21	-15.96%
YoY %	-8.13%	-23.60%	-31.20%	-33.33%	27.17%	-14.02%	-	-
Horiz. %	35.20%	38.32%	50.16%	72.90%	109.35%	85.98%	100.00%	-
P/EPS	16.62	10.69	33.84	41.16	66.92	86.65	-34.12	-
YoY %	55.47%	-68.41%	-17.78%	-38.49%	-22.77%	353.96%	-	-
Horiz. %	-48.71%	-31.33%	-99.18%	-120.63%	-196.13%	-253.96%	100.00%	-
EY	6.02	9.36	2.96	2.43	1.49	1.15	-2.93	-
YoY %	-35.68%	216.22%	21.81%	63.09%	29.57%	139.25%	-	-
Horiz. %	-205.46%	-319.45%	-101.02%	-82.94%	-50.85%	-39.25%	100.00%	-
DY	5.81	6.87	6.22	4.05	3.45	0.00	0.00	-
YoY %	-15.43%	10.45%	53.58%	17.39%	0.00%	0.00%	-	-
Horiz. %	168.41%	199.13%	180.29%	117.39%	100.00%	-	-	-
P/NAPS	2.36	2.80	2.91	4.28	5.19	3.56	2.95	-3.64%
YoY %	-15.71%	-3.78%	-32.01%	-17.53%	45.79%	20.68%	-	-
Horiz. %	80.00%	94.92%	98.64%	145.08%	175.93%	120.68%	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