[MPI] YoY Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

31-Oct-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Sep-2006 [#1]

Profit Trend

QoQ- -57.0%

YoY- 224.79%

Quarter Report

MPIB QtrReport FY07Q1.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Cumulative Result
Revenue	312,319	394,106	385,743	399,098	297,178	315,119	246,884	3.99%
YoY %	-20.75%	2.17%	-3.35%	34.30%	-5.69%	27.64%	-	-
Horiz. %	126.50%	159.63%	156.24%	161.65%	120.37%	127.64%	100.00%	-
PBT	21,520	37,030	40,979	64,195	22,731	29,688	22,119	-0.45%
YoY %	-41.88%	-9.64%	-36.16%	182.41%	-23.43%	34.22%	-	-
Horiz. %	97.29%	167.41%	185.27%	290.23%	102.77%	134.22%	100.00%	-
Tax	-2,452	-3,337	-5,518	-3,174	1,167	-11,796	-9,184	-19.73%
YoY %	26.52%	39.53%	-73.85%	-371.98%	109.89%	-28.44%	-	-
Horiz. %	26.70%	36.33%	60.08%	34.56%	-12.71%	128.44%	100.00%	-
NP	19,068	33,693	35,461	61,021	23,898	17,892	12,935	6.67%
YoY %	-43.41%	-4.99%	-41.89%	155.34%	33.57%	38.32%	-	-
Horiz. %	147.41%	260.48%	274.15%	471.75%	184.75%	138.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,774	27,798	26,236	46,068	14,184	17,892	12,935	5.43%
YoY %	-36.06%	5.95%	-43.05%	224.79%	-20.72%	38.32%	-	-
Horiz. %	137.41%	214.91%	202.83%	356.15%	109.66%	138.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.39%	9.01%	13.47%	4.94%	-5.13%	39.73%	41.52%	-
YoY %	26.42%	-33.11%	172.67%	196.30%	-112.91%	-4.31%	-	-
Horiz. %	27.43%	21.70%	32.44%	11.90%	-12.36%	95.69%	100.00%	-
Total Cost	293,251	360,413	350,282	338,077	273,280	297,227	233,949	3.83%
YoY %	-18.63%	2.89%	3.61%	23.71%	-8.06%	27.05%	-	-
Horiz. %	125.35%	154.06%	149.73%	144.51%	116.81%	127.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	713,298	803,139	740,689	704,148	660,461	688,613	666,649	1.13%
YoY %	-11.19%	8.43%	5.19%	6.61%	-4.09%	3.29%	-	-
Horiz. %	107.00%	120.47%	111.11%	105.62%	99.07%	103.29%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	19,489	19,493	25,339	33,815	29,840	29,853	29,850	-6.85%
YoY %	-0.02%	-23.07%	-25.07%	13.32%	-0.04%	0.01%	-	-
Horiz. %	65.29%	65.30%	84.89%	113.28%	99.97%	100.01%	100.00%	-
Div Payout %	109.65%	70.13%	96.58%	73.40%	210.38%	166.85%	230.77%	-
YoY %	56.35%	-27.39%	31.58%	-65.11%	26.09%	-27.70%	-	-
Horiz. %	47.51%	30.39%	41.85%	31.81%	91.16%	72.30%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	713,298	803,139	740,689	704,148	660,461	688,613	666,649	1.13%
YoY %	-11.19%	8.43%	5.19%	6.61%	-4.09%	3.29%	-	-
Horiz. %	107.00%	120.47%	111.11%	105.62%	99.07%	103.29%	100.00%	-
NOSH	194,890	194,936	194,918	198,911	198,934	199,021	199,000	-0.34%
YoY %	-0.02%	0.01%	-2.01%	-0.01%	-0.04%	0.01%	-	-
Horiz. %	97.93%	97.96%	97.95%	99.96%	99.97%	100.01%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	6.11%	8.55%	9.19%	15.29%	8.04%	5.68%	5.24%	-
YoY %	-28.54%	-6.96%	-39.90%	90.17%	41.55%	8.40%	-	-
Horiz. %	116.60%	163.17%	175.38%	291.79%	153.44%	108.40%	100.00%	-
ROE	2.49%	3.46%	3.54%	6.54%	2.15%	2.60%	1.94%	-
YoY %	-28.03%	-2.26%	-45.87%	204.19%	-17.31%	34.02%	-	-
Horiz. %	128.35%	178.35%	182.47%	337.11%	110.82%	134.02%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	160.25	202.17	197.90	200.64	149.39	158.33	124.06	4.35%
YoY %	-20.74%	2.16%	-1.37%	34.31%	-5.65%	27.62%	-	-
Horiz. %	129.17%	162.96%	159.52%	161.73%	120.42%	127.62%	100.00%	-
EPS	9.12	14.26	13.46	23.16	7.13	8.99	6.50	5.80%
YoY %	-36.04%	5.94%	-41.88%	224.82%	-20.69%	38.31%	-	-
Horiz. %	140.31%	219.38%	207.08%	356.31%	109.69%	138.31%	100.00%	-
DPS	10.00	10.00	13.00	17.00	15.00	15.00	15.00	-6.52%
YoY %	0.00%	-23.08%	-23.53%	13.33%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	86.67%	113.33%	100.00%	100.00%	100.00%	-
NAPS	3.66	4.12	3.80	3.54	3.32	3.46	3.35	1.48%
YoY %	-11.17%	8.42%	7.34%	6.63%	-4.05%	3.28%	-	-
Horiz. %	109.25%	122.99%	113.43%	105.67%	99.10%	103.28%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 198,911
RPS	148.81	187.77	183.79	190.15	141.59	150.14	117.63	3.99%
YoY %	-20.75%	2.17%	-3.34%	34.30%	-5.69%	27.64%	-	-
Horiz. %	126.51%	159.63%	156.24%	161.65%	120.37%	127.64%	100.00%	-
EPS	8.47	13.24	12.50	21.95	6.76	8.52	6.16	5.44%
YoY %	-36.03%	5.92%	-43.05%	224.70%	-20.66%	38.31%	-	-
Horiz. %	137.50%	214.94%	202.92%	356.33%	109.74%	138.31%	100.00%	-
DPS	9.29	9.29	12.07	16.11	14.22	14.22	14.22	-6.84%
YoY %	0.00%	-23.03%	-25.08%	13.29%	0.00%	0.00%	-	-
Horiz. %	65.33%	65.33%	84.88%	113.29%	100.00%	100.00%	100.00%	-
NAPS	3.3985	3.8266	3.529	3.3549	3.1468	3.2809	3.1763	1.13%
YoY %	-11.19%	8.43%	5.19%	6.61%	-4.09%	3.29%	-	-
Horiz. %	107.00%	120.47%	111.10%	105.62%	99.07%	103.29%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	5.68	6.90	9.20	10.00	10.60	13.10	15.40	-
P/RPS	3.54	3.41	4.65	4.98	7.10	8.27	12.41	-18.85%
YoY %	3.81%	-26.67%	-6.63%	-29.86%	-14.15%	-33.36%	-	-
Horiz. %	28.53%	27.48%	37.47%	40.13%	57.21%	66.64%	100.00%	-
P/EPS	62.28	48.39	68.35	43.18	148.67	145.72	236.92	-19.94%
YoY %	28.70%	-29.20%	58.29%	-70.96%	2.02%	-38.49%	-	-
Horiz. %	26.29%	20.42%	28.85%	18.23%	62.75%	61.51%	100.00%	-
EY	1.61	2.07	1.46	2.32	0.67	0.69	0.42	25.07%
YoY %	-22.22%	41.78%	-37.07%	246.27%	-2.90%	64.29%	-	-
Horiz. %	383.33%	492.86%	347.62%	552.38%	159.52%	164.29%	100.00%	-
DY	1.76	1.45	1.41	1.70	1.42	1.15	0.97	10.42%
YoY %	21.38%	2.84%	-17.06%	19.72%	23.48%	18.56%	-	-
Horiz. %	181.44%	149.48%	145.36%	175.26%	146.39%	118.56%	100.00%	-
P/NAPS	1.55	1.67	2.42	2.82	3.19	3.79	4.60	-16.56%
YoY %	-7.19%	-30.99%	-14.18%	-11.60%	-15.83%	-17.61%	-	-
Horiz. %	33.70%	36.30%	52.61%	61.30%	69.35%	82.39%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	17/11/09	18/11/08	27/11/07	31/10/06	21/11/05	25/11/04	18/11/03	-
Price	5.60	6.25	8.95	9.90	9.65	14.80	17.40	-
P/RPS	3.49	3.09	4.52	4.93	6.46	9.35	14.03	-20.67%
YoY %	12.94%	-31.64%	-8.32%	-23.68%	-30.91%	-33.36%	-	-
Horiz. %	24.88%	22.02%	32.22%	35.14%	46.04%	66.64%	100.00%	-
P/EPS	61.40	43.83	66.49	42.75	135.34	164.63	267.69	-21.74%
YoY %	40.09%	-34.08%	55.53%	-68.41%	-17.79%	-38.50%	-	-
Horiz. %	22.94%	16.37%	24.84%	15.97%	50.56%	61.50%	100.00%	-
EY	1.63	2.28	1.50	2.34	0.74	0.61	0.37	28.00%
YoY %	-28.51%	52.00%	-35.90%	216.22%	21.31%	64.86%	-	-
Horiz. %	440.54%	616.22%	405.41%	632.43%	200.00%	164.86%	100.00%	-
DY	1.79	1.60	1.45	1.72	1.55	1.01	0.86	12.98%
YoY %	11.87%	10.34%	-15.70%	10.97%	53.47%	17.44%	-	-
Horiz. %	208.14%	186.05%	168.60%	200.00%	180.23%	117.44%	100.00%	-
P/NAPS	1.53	1.52	2.36	2.80	2.91	4.28	5.19	-18.40%
YoY %	0.66%	-35.59%	-15.71%	-3.78%	-32.01%	-17.53%	-	-
Horiz. %	29.48%	29.29%	45.47%	53.95%	56.07%	82.47%	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