[MPI] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

18-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- -308.11%

YoY- -148.28%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annualized Quarter Result
Revenue	1,160,800	1,430,485	1,350,100	1,185,260	1,563,852	1,491,952	1,295,577	-1.81%
YoY %	-18.85%	5.95%	13.91%	-24.21%	4.82%	15.16%	-	-
Horiz. %	89.60%	110.41%	104.21%	91.49%	120.71%	115.16%	100.00%	-
PBT	-45,184	104,180	123,304	-73,344	165,778	197,288	141,221	-
YoY %	-143.37%	-15.51%	268.12%	-144.24%	-15.97%	39.70%	-	-
Horiz. %	-32.00%	73.77%	87.31%	-51.94%	117.39%	139.70%	100.00%	-
Tax	-4,185	-10,270	-12,305	-8,217	-17,856	-23,374	-13,530	-17.74%
YoY %	59.25%	16.54%	-49.75%	53.98%	23.61%	-72.76%	-	-
Horiz. %	30.93%	75.91%	90.95%	60.73%	131.97%	172.76%	100.00%	-
NP	-49,369	93,909	110,998	-81,561	147,922	173,913	127,690	-
YoY %	-152.57%	-15.40%	236.09%	-155.14%	-14.94%	36.20%	-	-
Horiz. %	-38.66%	73.54%	86.93%	-63.87%	115.84%	136.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-44,348	74,906	94,169	-54,384	112,648	138,082	88,472	-
YoY %	-159.20%	-20.46%	273.16%	-148.28%	-18.42%	56.07%	-	-
Horiz. %	-50.13%	84.67%	106.44%	-61.47%	127.33%	156.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	9.86%	9.98%	-	10.77%	11.85%	9.58%	-
YoY %	-	-1.20%	0.00%	-	-9.11%	23.70%	-	-
Horiz. %	-	102.92%	104.18%	-	112.42%	123.70%	100.00%	-
Total Cost	1,210,169	1,336,576	1,239,101	1,266,821	1,415,929	1,318,038	1,167,886	0.59%
YoY %	-9.46%	7.87%	-2.19%	-10.53%	7.43%	12.86%	-	-
Horiz. %	103.62%	114.44%	106.10%	108.47%	121.24%	112.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	714,811	764,855	732,774	722,997	779,570	729,926	700,138	0.34%
YoY %	-6.54%	4.38%	1.35%	-7.26%	6.80%	4.25%	-	-
Horiz. %	102.10%	109.24%	104.66%	103.26%	111.35%	104.25%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	25,828	51,766	64,962	51,967	96,147	106,074	99,451	-20.10%
YoY %	-50.11%	-20.31%	25.01%	-45.95%	-9.36%	6.66%	-	-
Horiz. %	25.97%	52.05%	65.32%	52.25%	96.68%	106.66%	100.00%	-
Div Payout %	0.00%	69.11%	68.98%	0.00%	85.35%	76.82%	112.41%	-
YoY %	0.00%	0.19%	0.00%	0.00%	11.10%	-31.66%	-	-
Horiz. %	0.00%	61.48%	61.36%	0.00%	75.93%	68.34%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	714,811	764,855	732,774	722,997	779,570	729,926	700,138	0.34%
YoY %	-6.54%	4.38%	1.35%	-7.26%	6.80%	4.25%	-	-
Horiz. %	102.10%	109.24%	104.66%	103.26%	111.35%	104.25%	100.00%	-
NOSH	193,715	194,125	194,886	194,878	194,892	198,889	198,902	-0.43%
YoY %	-0.21%	-0.39%	0.00%	-0.01%	-2.01%	-0.01%	-	-
Horiz. %	97.39%	97.60%	97.98%	97.98%	97.98%	99.99%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	-4.25%	6.56%	8.22%	-6.88%	9.46%	11.66%	9.86%	-
YoY %	-164.79%	-20.19%	219.48%	-172.73%	-18.87%	18.26%	-	-
Horiz. %	-43.10%	66.53%	83.37%	-69.78%	95.94%	118.26%	100.00%	-
ROE	-6.20%	9.79%	12.85%	-7.52%	14.45%	18.92%	12.64%	-
YoY %	-163.33%	-23.81%	270.88%	-152.04%	-23.63%	49.68%	-	-
Horiz. %	-49.05%	77.45%	101.66%	-59.49%	114.32%	149.68%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	599.23	736.89	692.76	608.21	802.42	750.14	651.36	-1.37%
YoY %	-18.68%	6.37%	13.90%	-24.20%	6.97%	15.17%	-	-
Horiz. %	92.00%	113.13%	106.36%	93.38%	123.19%	115.17%	100.00%	-
EPS	-22.89	38.59	48.32	-27.91	57.80	69.43	44.48	-
YoY %	-159.32%	-20.14%	273.13%	-148.29%	-16.75%	56.09%	-	-
Horiz. %	-51.46%	86.76%	108.63%	-62.75%	129.95%	156.09%	100.00%	-
DPS	13.33	26.67	33.33	26.67	49.33	53.33	50.00	-19.75%
YoY %	-50.02%	-19.98%	24.97%	-45.94%	-7.50%	6.66%	-	-
Horiz. %	26.66%	53.34%	66.66%	53.34%	98.66%	106.66%	100.00%	-
NAPS	3.69	3.94	3.76	3.71	4.00	3.67	3.52	0.78%
YoY %	-6.35%	4.79%	1.35%	-7.25%	8.99%	4.26%	-	-
Horiz. %	104.83%	111.93%	106.82%	105.40%	113.64%	104.26%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 194,911
RPS	582.58	717.93	677.58	594.85	784.86	748.77	650.22	-1.81%
YoY %	-18.85%	5.96%	13.91%	-24.21%	4.82%	15.16%	-	-
Horiz. %	89.60%	110.41%	104.21%	91.48%	120.71%	115.16%	100.00%	-
EPS	-22.26	37.59	47.26	-27.29	56.54	69.30	44.40	-
YoY %	-159.22%	-20.46%	273.18%	-148.27%	-18.41%	56.08%	-	-
Horiz. %	-50.14%	84.66%	106.44%	-61.46%	127.34%	156.08%	100.00%	-
DPS	12.96	25.98	32.60	26.08	48.25	53.24	49.91	-20.11%
YoY %	-50.12%	-20.31%	25.00%	-45.95%	-9.37%	6.67%	-	-
Horiz. %	25.97%	52.05%	65.32%	52.25%	96.67%	106.67%	100.00%	-
NAPS	3.5875	3.8386	3.6776	3.6285	3.9125	3.6633	3.5138	0.34%
YoY %	-6.54%	4.38%	1.35%	-7.26%	6.80%	4.25%	-	-
Horiz. %	102.10%	109.24%	104.66%	103.26%	111.35%	104.25%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	3.10	5.41	6.56	4.46	8.75	10.30	10.10	-
P/RPS	0.52	0.73	0.95	0.73	1.09	1.37	1.55	-16.62%
YoY %	-28.77%	-23.16%	30.14%	-33.03%	-20.44%	-11.61%	-	-
Horiz. %	33.55%	47.10%	61.29%	47.10%	70.32%	88.39%	100.00%	-
P/EPS	-13.54	14.02	13.58	-15.98	15.14	14.84	22.71	-
YoY %	-196.58%	3.24%	184.98%	-205.55%	2.02%	-34.65%	-	-
Horiz. %	-59.62%	61.73%	59.80%	-70.37%	66.67%	65.35%	100.00%	-
EY	-7.38	7.13	7.37	-6.26	6.61	6.74	4.40	-
YoY %	-203.51%	-3.26%	217.73%	-194.70%	-1.93%	53.18%	-	-
Horiz. %	-167.73%	162.05%	167.50%	-142.27%	150.23%	153.18%	100.00%	-
DY	4.30	4.93	5.08	5.98	5.64	5.18	4.95	-2.31%
YoY %	-12.78%	-2.95%	-15.05%	6.03%	8.88%	4.65%	-	-
Horiz. %	86.87%	99.60%	102.63%	120.81%	113.94%	104.65%	100.00%	-
P/NAPS	0.84	1.37	1.74	1.20	2.19	2.81	2.87	-18.50%
YoY %	-38.69%	-21.26%	45.00%	-45.21%	-22.06%	-2.09%	-	-
Horiz. %	29.27%	47.74%	60.63%	41.81%	76.31%	97.91%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	26/04/12	26/04/11	25/05/10	18/05/09	22/05/08	23/05/07	16/05/06	-
Price	2.97	5.40	6.00	5.00	8.70	10.00	10.60	-
P/RPS	0.50	0.73	0.87	0.82	1.08	1.33	1.63	-17.86%
YoY %	-31.51%	-16.09%	6.10%	-24.07%	-18.80%	-18.40%	-	-
Horiz. %	30.67%	44.79%	53.37%	50.31%	66.26%	81.60%	100.00%	-
P/EPS	-12.97	13.99	12.42	-17.92	15.05	14.40	23.83	-
YoY %	-192.71%	12.64%	169.31%	-219.07%	4.51%	-39.57%	-	-
Horiz. %	-54.43%	58.71%	52.12%	-75.20%	63.16%	60.43%	100.00%	-
EY	-7.71	7.15	8.05	-5.58	6.64	6.94	4.20	-
YoY %	-207.83%	-11.18%	244.27%	-184.04%	-4.32%	65.24%	-	-
Horiz. %	-183.57%	170.24%	191.67%	-132.86%	158.10%	165.24%	100.00%	-
DY	4.49	4.94	5.56	5.33	5.67	5.33	4.72	-0.82%
YoY %	-9.11%	-11.15%	4.32%	-6.00%	6.38%	12.92%	-	-
Horiz. %	95.13%	104.66%	117.80%	112.92%	120.13%	112.92%	100.00%	-
P/NAPS	0.80	1.37	1.60	1.35	2.18	2.72	3.01	-19.79%
YoY %	-41.61%	-14.37%	18.52%	-38.07%	-19.85%	-9.63%	-	-
Horiz. %	26.58%	45.51%	53.16%	44.85%	72.43%	90.37%	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