[MPI] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

17-Nov-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Sep-2009 [#1]

Profit Trend

QoQ- 144.54%

YoY- -36.06%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	318,349	315,613	370,450	312,319	394,106	385,743	399,098	-3.69%
YoY %	0.87%	-14.80%	18.61%	-20.75%	2.17%	-3.35%	-	-
Horiz. %	79.77%	79.08%	92.82%	78.26%	98.75%	96.65%	100.00%	-
PBT	2,692	-9,935	34,790	21,520	37,030	40,979	64,195	-41.02%
YoY %	127.10%	-128.56%	61.66%	-41.88%	-9.64%	-36.16%	-	-
Horiz. %	4.19%	-15.48%	54.19%	33.52%	57.68%	63.84%	100.00%	-
Tax	-1,644	-1,593	-3,632	-2,452	-3,337	-5,518	-3,174	-10.37%
YoY %	-3.20%	56.14%	-48.12%	26.52%	39.53%	-73.85%	-	-
Horiz. %	51.80%	50.19%	114.43%	77.25%	105.14%	173.85%	100.00%	-
NP	1,048	-11,528	31,158	19,068	33,693	35,461	61,021	-49.17%
YoY %	109.09%	-137.00%	63.40%	-43.41%	-4.99%	-41.89%	-	-
Horiz. %	1.72%	-18.89%	51.06%	31.25%	55.22%	58.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	143	-9,625	25,836	17,774	27,798	26,236	46,068	-61.77%
YoY %	101.49%	-137.25%	45.36%	-36.06%	5.95%	-43.05%	-	-
Horiz. %	0.31%	-20.89%	56.08%	38.58%	60.34%	56.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	61.07%	-	10.44%	11.39%	9.01%	13.47%	4.94%	-
YoY %	0.00%	-	-8.34%	26.42%	-33.11%	172.67%	-	-
Horiz. %	1,236.23%	-	211.34%	230.57%	182.39%	272.67%	100.00%	-
Total Cost	317,301	327,141	339,292	293,251	360,413	350,282	338,077	-1.05%
YoY %	-3.01%	-3.58%	15.70%	-18.63%	2.89%	3.61%	-	-
Horiz. %	93.85%	96.77%	100.36%	86.74%	106.61%	103.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	757,900	753,345	755,985	713,298	803,139	740,689	704,148	1.23%
YoY %	0.60%	-0.35%	5.98%	-11.19%	8.43%	5.19%	-	-
Horiz. %	107.63%	106.99%	107.36%	101.30%	114.06%	105.19%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	11,031	9,683	19,484	19,489	19,493	25,339	33,815	-17.01%
YoY %	13.92%	-50.30%	-0.03%	-0.02%	-23.07%	-25.07%	-	-
Horiz. %	32.62%	28.64%	57.62%	57.63%	57.65%	74.93%	100.00%	-
Div Payout %	7,714.29%	0.00%	75.41%	109.65%	70.13%	96.58%	73.40%	-
YoY %	0.00%	0.00%	-31.23%	56.35%	-27.39%	31.58%	-	-
Horiz. %	10,509.93%	0.00%	102.74%	149.39%	95.54%	131.58%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	757,900	753,345	755,985	713,298	803,139	740,689	704,148	1.23%
YoY %	0.60%	-0.35%	5.98%	-11.19%	8.43%	5.19%	-	-
Horiz. %	107.63%	106.99%	107.36%	101.30%	114.06%	105.19%	100.00%	-
NOSH	204,285	193,661	194,841	194,890	194,936	194,918	198,911	0.44%
YoY %	5.49%	-0.61%	-0.03%	-0.02%	0.01%	-2.01%	-	-
Horiz. %	102.70%	97.36%	97.95%	97.98%	98.00%	97.99%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	0.33%	-3.65%	8.41%	6.11%	8.55%	9.19%	15.29%	-
YoY %	109.04%	-143.40%	37.64%	-28.54%	-6.96%	-39.90%	-	-
Horiz. %	2.16%	-23.87%	55.00%	39.96%	55.92%	60.10%	100.00%	-
ROE	0.02%	-1.28%	3.42%	2.49%	3.46%	3.54%	6.54%	-
YoY %	101.56%	-137.43%	37.35%	-28.03%	-2.26%	-45.87%	-	-
Horiz. %	0.31%	-19.57%	52.29%	38.07%	52.91%	54.13%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	155.84	162.97	190.13	160.25	202.17	197.90	200.64	-4.12%
YoY %	-4.38%	-14.28%	18.65%	-20.74%	2.16%	-1.37%	-	-
Horiz. %	77.67%	81.23%	94.76%	79.87%	100.76%	98.63%	100.00%	-
EPS	0.07	-4.97	13.26	9.12	14.26	13.46	23.16	-61.94%
YoY %	101.41%	-137.48%	45.39%	-36.04%	5.94%	-41.88%	-	-
Horiz. %	0.30%	-21.46%	57.25%	39.38%	61.57%	58.12%	100.00%	-
DPS	5.40	5.00	10.00	10.00	10.00	13.00	17.00	-17.38%
YoY %	8.00%	-50.00%	0.00%	0.00%	-23.08%	-23.53%	-	-
Horiz. %	31.76%	29.41%	58.82%	58.82%	58.82%	76.47%	100.00%	-
NAPS	3.71	3.89	3.88	3.66	4.12	3.80	3.54	0.78%
YoY %	-4.63%	0.26%	6.01%	-11.17%	8.42%	7.34%	-	-
Horiz. %	104.80%	109.89%	109.60%	103.39%	116.38%	107.34%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 194,890
RPS	151.68	150.37	176.50	148.81	187.77	183.79	190.15	-3.69%
YoY %	0.87%	-14.80%	18.61%	-20.75%	2.17%	-3.34%	-	-
Horiz. %	79.77%	79.08%	92.82%	78.26%	98.75%	96.66%	100.00%	-
EPS	0.07	-4.59	12.31	8.47	13.24	12.50	21.95	-61.60%
YoY %	101.53%	-137.29%	45.34%	-36.03%	5.92%	-43.05%	-	-
Horiz. %	0.32%	-20.91%	56.08%	38.59%	60.32%	56.95%	100.00%	-
DPS	5.26	4.61	9.28	9.29	9.29	12.07	16.11	-17.00%
YoY %	14.10%	-50.32%	-0.11%	0.00%	-23.03%	-25.08%	-	-
Horiz. %	32.65%	28.62%	57.60%	57.67%	57.67%	74.92%	100.00%	-
NAPS	3.611	3.5893	3.6019	3.3985	3.8266	3.529	3.3549	1.23%
YoY %	0.60%	-0.35%	5.98%	-11.19%	8.43%	5.19%	-	-
Horiz. %	107.63%	106.99%	107.36%	101.30%	114.06%	105.19%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	2.67	3.01	5.85	5.68	6.90	9.20	10.00	-
P/RPS	1.71	1.85	3.08	3.54	3.41	4.65	4.98	-16.30%
YoY %	-7.57%	-39.94%	-12.99%	3.81%	-26.67%	-6.63%	-	-
Horiz. %	34.34%	37.15%	61.85%	71.08%	68.47%	93.37%	100.00%	-
P/EPS	3,814.29	-60.56	44.12	62.28	48.39	68.35	43.18	110.89%
YoY %	6,398.37%	-237.26%	-29.16%	28.70%	-29.20%	58.29%	-	-
Horiz. %	8,833.46%	-140.25%	102.18%	144.23%	112.07%	158.29%	100.00%	-
EY	0.03	-1.65	2.27	1.61	2.07	1.46	2.32	-51.52%
YoY %	101.82%	-172.69%	40.99%	-22.22%	41.78%	-37.07%	-	-
Horiz. %	1.29%	-71.12%	97.84%	69.40%	89.22%	62.93%	100.00%	-
DY	2.02	1.66	1.71	1.76	1.45	1.41	1.70	2.91%
YoY %	21.69%	-2.92%	-2.84%	21.38%	2.84%	-17.06%	-	-
Horiz. %	118.82%	97.65%	100.59%	103.53%	85.29%	82.94%	100.00%	-
P/NAPS	0.72	0.77	1.51	1.55	1.67	2.42	2.82	-20.33%
YoY %	-6.49%	-49.01%	-2.58%	-7.19%	-30.99%	-14.18%	-	-
Horiz. %	25.53%	27.30%	53.55%	54.96%	59.22%	85.82%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	20/11/12	08/11/11	16/11/10	17/11/09	18/11/08	27/11/07	31/10/06	-
Price	2.63	3.21	5.75	5.60	6.25	8.95	9.90	-
P/RPS	1.69	1.97	3.02	3.49	3.09	4.52	4.93	-16.32%
YoY %	-14.21%	-34.77%	-13.47%	12.94%	-31.64%	-8.32%	-	-
Horiz. %	34.28%	39.96%	61.26%	70.79%	62.68%	91.68%	100.00%	-
P/EPS	3,757.14	-64.59	43.36	61.40	43.83	66.49	42.75	110.71%
YoY %	5,916.91%	-248.96%	-29.38%	40.09%	-34.08%	55.53%	-	-
Horiz. %	8,788.63%	-151.09%	101.43%	143.63%	102.53%	155.53%	100.00%	-
EY	0.03	-1.55	2.31	1.63	2.28	1.50	2.34	-51.58%
YoY %	101.94%	-167.10%	41.72%	-28.51%	52.00%	-35.90%	-	-
Horiz. %	1.28%	-66.24%	98.72%	69.66%	97.44%	64.10%	100.00%	-
DY	2.05	1.56	1.74	1.79	1.60	1.45	1.72	2.96%
YoY %	31.41%	-10.34%	-2.79%	11.87%	10.34%	-15.70%	-	-
Horiz. %	119.19%	90.70%	101.16%	104.07%	93.02%	84.30%	100.00%	-
P/NAPS	0.71	0.83	1.48	1.53	1.52	2.36	2.80	-20.42%
YoY %	-14.46%	-43.92%	-3.27%	0.66%	-35.59%	-15.71%	-	-
Horiz. %	25.36%	29.64%	52.86%	54.64%	54.29%	84.29%	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