[MPI] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

17-May-2004

Admission Sponsor

Sponsor

Financial Year

30-Jun-2004

Quarter

31-Mar-2004 [#3]

Profit Trend

QoQ- 91.38%

YoY- 872.08%

Quarter Report

MPIB QtrReport FY04Q3.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Cumulative Result
Revenue	1,118,964	971,683	835,578	854,718	643,494	541,188	1,120,642	-0.02%
YoY %	15.16%	16.29%	-2.24%	32.82%	18.90%	-51.71%	-	-
Horiz. %	99.85%	86.71%	74.56%	76.27%	57.42%	48.29%	100.00%	-
PBT	147,966	105,916	50,424	118,525	29,682	-30,924	328,027	-12.42%
YoY %	39.70%	110.05%	-57.46%	299.32%	195.98%	-109.43%	-	-
Horiz. %	45.11%	32.29%	15.37%	36.13%	9.05%	-9.43%	100.00%	-
Tax	-17,531	-10,148	-26,147	-38,455	-21,445	30,924	-109,312	-26.28%
YoY %	-72.75%	61.19%	32.01%	-79.32%	-169.35%	128.29%	-	-
Horiz. %	16.04%	9.28%	23.92%	35.18%	19.62%	-28.29%	100.00%	-
NP	130,435	95,768	24,277	80,070	8,237	0	218,715	-8.25%
YoY %	36.20%	294.48%	-69.68%	872.08%	0.00%	0.00%	-	-
Horiz. %	59.64%	43.79%	11.10%	36.61%	3.77%	0.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	103,562	66,354	24,277	80,070	8,237	-40,460	218,715	-11.70%
YoY %	56.07%	173.32%	-69.68%	872.08%	120.36%	-118.50%	-	-
Horiz. %	47.35%	30.34%	11.10%	36.61%	3.77%	-18.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.85%	9.58%	51.85%	32.44%	72.25%	-	33.32%	-
YoY %	23.70%	-81.52%	59.83%	-55.10%	0.00%	-	-	-
Horiz. %	35.56%	28.75%	155.61%	97.36%	216.84%	-	100.00%	-
Total Cost	988,529	875,915	811,301	774,648	635,257	541,188	901,927	1.53%
YoY %	12.86%	7.96%	4.73%	21.94%	17.38%	-40.00%	-	-
Horiz. %	109.60%	97.12%	89.95%	85.89%	70.43%	60.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	729,926	700,138	666,622	706,207	654,582	730,030	889,654	-3.24%
YoY %	4.25%	5.03%	-5.61%	7.89%	-10.33%	-17.94%	-	-
Horiz. %	82.05%	78.70%	74.93%	79.38%	73.58%	82.06%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	79,555	74,588	74,621	1,193	69,278	81,158	139,945	-8.97%
YoY %	6.66%	-0.04%	6,154.90%	-98.28%	-14.64%	-42.01%	-	-
Horiz. %	56.85%	53.30%	53.32%	0.85%	49.50%	57.99%	100.00%	-
Div Payout %	76.82%	112.41%	307.38%	1.49%	841.06%	0.00%	63.99%	-
YoY %	-31.66%	-63.43%	20,529.53%	-99.82%	0.00%	0.00%	-	-
Horiz. %	120.05%	175.67%	480.36%	2.33%	1,314.36%	0.00%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	729,926	700,138	666,622	706,207	654,582	730,030	889,654	-3.24%
YoY %	4.25%	5.03%	-5.61%	7.89%	-10.33%	-17.94%	-	-
Horiz. %	82.05%	78.70%	74.93%	79.38%	73.58%	82.06%	100.00%	-
NOSH	198,889	198,902	198,991	198,931	198,961	198,918	199,922	-0.08%
YoY %	-0.01%	-0.04%	0.03%	-0.02%	0.02%	-0.50%	-	-
Horiz. %	99.48%	99.49%	99.53%	99.50%	99.52%	99.50%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	11.66%	9.86%	2.91%	9.37%	1.28%	0.00%	19.52%	-
YoY %	18.26%	238.83%	-68.94%	632.03%	0.00%	0.00%	-	-
Horiz. %	59.73%	50.51%	14.91%	48.00%	6.56%	0.00%	100.00%	-
ROE	14.19%	9.48%	3.64%	11.34%	1.26%	-5.54%	24.58%	-
YoY %	49.68%	160.44%	-67.90%	800.00%	122.74%	-122.54%	-	-
Horiz. %	57.73%	38.57%	14.81%	46.14%	5.13%	-22.54%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	562.60	488.52	419.91	429.65	323.43	272.07	560.54	0.06%
YoY %	15.16%	16.34%	-2.27%	32.84%	18.88%	-51.46%	-	-
Horiz. %	100.37%	87.15%	74.91%	76.65%	57.70%	48.54%	100.00%	-
EPS	52.07	33.36	12.20	40.25	4.14	-20.34	109.40	-11.63%
YoY %	56.09%	173.44%	-69.69%	872.22%	120.35%	-118.59%	-	-
Horiz. %	47.60%	30.49%	11.15%	36.79%	3.78%	-18.59%	100.00%	-
DPS	40.00	37.50	37.50	0.60	34.82	40.80	70.00	-8.90%
YoY %	6.67%	0.00%	6,150.00%	-98.28%	-14.66%	-41.71%	-	-
Horiz. %	57.14%	53.57%	53.57%	0.86%	49.74%	58.29%	100.00%	-
NAPS	3.67	3.52	3.35	3.55	3.29	3.67	4.45	-3.15%
YoY %	4.26%	5.07%	-5.63%	7.90%	-10.35%	-17.53%	-	-
Horiz. %	82.47%	79.10%	75.28%	79.78%	73.93%	82.47%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 198,912
RPS	533.13	462.96	398.11	407.23	306.60	257.85	533.93	-0.02%
YoY %	15.16%	16.29%	-2.24%	32.82%	18.91%	-51.71%	-	-
Horiz. %	99.85%	86.71%	74.56%	76.27%	57.42%	48.29%	100.00%	-
EPS	49.34	31.61	11.57	38.15	3.92	-19.28	104.21	-11.71%
YoY %	56.09%	173.21%	-69.67%	873.21%	120.33%	-118.50%	-	-
Horiz. %	47.35%	30.33%	11.10%	36.61%	3.76%	-18.50%	100.00%	-
DPS	37.90	35.54	35.55	0.57	33.01	38.67	66.68	-8.98%
YoY %	6.64%	-0.03%	6,136.84%	-98.27%	-14.64%	-42.01%	-	-
Horiz. %	56.84%	53.30%	53.31%	0.85%	49.51%	57.99%	100.00%	-
NAPS	3.4778	3.3358	3.1761	3.3648	3.1188	3.4783	4.2388	-3.24%
YoY %	4.26%	5.03%	-5.61%	7.89%	-10.34%	-17.94%	-	-
Horiz. %	82.05%	78.70%	74.93%	79.38%	73.58%	82.06%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	10.30	10.10	12.50	17.00	10.40	21.00	12.30	-
P/RPS	1.83	2.07	2.98	3.96	3.22	7.72	2.19	-2.94%
YoY %	-11.59%	-30.54%	-24.75%	22.98%	-58.29%	252.51%	-	-
Horiz. %	83.56%	94.52%	136.07%	180.82%	147.03%	352.51%	100.00%	-
P/EPS	19.78	30.28	102.46	42.24	251.21	-103.24	11.24	9.87%
YoY %	-34.68%	-70.45%	142.57%	-83.19%	343.33%	-1,018.51%	-	-
Horiz. %	175.98%	269.40%	911.57%	375.80%	2,234.96%	-918.51%	100.00%	-
EY	5.06	3.30	0.98	2.37	0.40	-0.97	8.89	-8.96%
YoY %	53.33%	236.73%	-58.65%	492.50%	141.24%	-110.91%	-	-
Horiz. %	56.92%	37.12%	11.02%	26.66%	4.50%	-10.91%	100.00%	-
DY	3.88	3.71	3.00	0.04	3.35	1.94	5.69	-6.17%
YoY %	4.58%	23.67%	7,400.00%	-98.81%	72.68%	-65.91%	-	-
Horiz. %	68.19%	65.20%	52.72%	0.70%	58.88%	34.09%	100.00%	-
P/NAPS	2.81	2.87	3.73	4.79	3.16	5.72	2.76	0.29%
YoY %	-2.09%	-23.06%	-22.13%	51.58%	-44.76%	107.25%	-	-
Horiz. %	101.81%	103.99%	135.14%	173.55%	114.49%	207.25%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	23/05/07	16/05/06	11/05/05	17/05/04	16/05/03	09/05/02	02/05/01	-
Price	10.00	10.60	12.50	15.20	12.40	19.90	12.00	-
P/RPS	1.78	2.17	2.98	3.54	3.83	7.31	2.14	-3.02%
YoY %	-17.97%	-27.18%	-15.82%	-7.57%	-47.61%	241.59%	-	-
Horiz. %	83.18%	101.40%	139.25%	165.42%	178.97%	341.59%	100.00%	-
P/EPS	19.20	31.77	102.46	37.76	299.52	-97.84	10.97	9.77%
YoY %	-39.57%	-68.99%	171.35%	-87.39%	406.13%	-991.89%	-	-
Horiz. %	175.02%	289.61%	934.00%	344.21%	2,730.36%	-891.89%	100.00%	-
EY	5.21	3.15	0.98	2.65	0.33	-1.02	9.12	-8.90%
YoY %	65.40%	221.43%	-63.02%	703.03%	132.35%	-111.18%	-	-
Horiz. %	57.13%	34.54%	10.75%	29.06%	3.62%	-11.18%	100.00%	-
DY	4.00	3.54	3.00	0.04	2.81	2.05	5.83	-6.08%
YoY %	12.99%	18.00%	7,400.00%	-98.58%	37.07%	-64.84%	-	-
Horiz. %	68.61%	60.72%	51.46%	0.69%	48.20%	35.16%	100.00%	-
P/NAPS	2.72	3.01	3.73	4.28	3.77	5.42	2.70	0.12%
YoY %	-9.63%	-19.30%	-12.85%	13.53%	-30.44%	100.74%	-	-
Horiz. %	100.74%	111.48%	138.15%	158.52%	139.63%	200.74%	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