[MPI] YoY Quarter Result on 31-Mar-2010 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

25-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Mar-2010 [#3]

Profit Trend

QoQ- 5.53%

YoY- 150.39%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Quarter Result
Revenue	286,317	275,761	334,816	353,686	201,331	363,278	343,756	-2.99%
YoY %	3.83%	-17.64%	-5.34%	75.67%	-44.58%	5.68%	-	-
Horiz. %	83.29%	80.22%	97.40%	102.89%	58.57%	105.68%	100.00%	-
PBT	3,975	-7,548	8,501	37,895	-72,007	15,895	32,214	-29.41%
YoY %	152.66%	-188.79%	-77.57%	152.63%	-553.02%	-50.66%	-	-
Horiz. %	12.34%	-23.43%	26.39%	117.64%	-223.53%	49.34%	100.00%	-
Tax	-1,964	-426	-1,223	-3,760	-709	-3,617	-7,780	-20.48%
YoY %	-361.03%	65.17%	67.47%	-430.32%	80.40%	53.51%	-	-
Horiz. %	25.24%	5.48%	15.72%	48.33%	9.11%	46.49%	100.00%	-
NP	2,011	-7,974	7,278	34,135	-72,716	12,278	24,434	-34.02%
YoY %	125.22%	-209.56%	-78.68%	146.94%	-692.25%	-49.75%	-	-
Horiz. %	8.23%	-32.63%	29.79%	139.70%	-297.60%	50.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,817	-7,426	5,053	27,137	-53,854	9,045	20,158	-33.01%
YoY %	124.47%	-246.96%	-81.38%	150.39%	-695.40%	-55.13%	-	-
Horiz. %	9.01%	-36.84%	25.07%	134.62%	-267.16%	44.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.41%	-	14.39%	9.92%	-	22.76%	24.15%	-
YoY %	0.00%	-	45.06%	0.00%	-	-5.76%	-	-
Horiz. %	204.60%	-	59.59%	41.08%	-	94.24%	100.00%	-
Total Cost	284,306	283,735	327,538	319,551	274,047	351,000	319,322	-1.91%
YoY %	0.20%	-13.37%	2.50%	16.60%	-21.92%	9.92%	-	-
Horiz. %	89.03%	88.86%	102.57%	100.07%	85.82%	109.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	715,202	715,455	762,790	733,010	723,121	779,741	730,304	-0.34%
YoY %	-0.04%	-6.21%	4.06%	1.37%	-7.26%	6.77%	-	-
Horiz. %	97.93%	97.97%	104.45%	100.37%	99.02%	106.77%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	9,664	9,694	19,360	29,242	19,491	46,784	45,768	-22.81%
YoY %	-0.31%	-49.93%	-33.79%	50.03%	-58.34%	2.22%	-	-
Horiz. %	21.12%	21.18%	42.30%	63.89%	42.59%	102.22%	100.00%	-
Div Payout %	531.91%	0.00%	383.14%	107.76%	0.00%	517.24%	227.05%	-
YoY %	0.00%	0.00%	255.55%	0.00%	0.00%	127.81%	-	-
Horiz. %	234.27%	0.00%	168.75%	47.46%	0.00%	227.81%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	715,202	715,455	762,790	733,010	723,121	779,741	730,304	-0.34%
YoY %	-0.04%	-6.21%	4.06%	1.37%	-7.26%	6.77%	-	-
Horiz. %	97.93%	97.97%	104.45%	100.37%	99.02%	106.77%	100.00%	-
NOSH	193,297	193,890	193,601	194,949	194,911	194,935	198,993	-0.48%
YoY %	-0.31%	0.15%	-0.69%	0.02%	-0.01%	-2.04%	-	-
Horiz. %	97.14%	97.44%	97.29%	97.97%	97.95%	97.96%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	0.70%	-2.89%	2.17%	9.65%	-36.12%	3.38%	7.11%	-
YoY %	124.22%	-233.18%	-77.51%	126.72%	-1,168.64%	-52.46%	-	-
Horiz. %	9.85%	-40.65%	30.52%	135.72%	-508.02%	47.54%	100.00%	-
ROE	0.25%	-1.04%	0.66%	3.70%	-7.45%	1.16%	2.76%	-
YoY %	124.04%	-257.58%	-82.16%	149.66%	-742.24%	-57.97%	-	-
Horiz. %	9.06%	-37.68%	23.91%	134.06%	-269.93%	42.03%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	148.12	142.23	172.94	181.42	103.29	186.36	172.75	-2.52%
YoY %	4.14%	-17.76%	-4.67%	75.64%	-44.58%	7.88%	-	-
Horiz. %	85.74%	82.33%	100.11%	105.02%	59.79%	107.88%	100.00%	-
EPS	0.94	-3.83	2.61	13.92	-27.63	4.64	10.13	-32.69%
YoY %	124.54%	-246.74%	-81.25%	150.38%	-695.47%	-54.20%	-	-
Horiz. %	9.28%	-37.81%	25.77%	137.41%	-272.75%	45.80%	100.00%	-
DPS	5.00	5.00	10.00	15.00	10.00	24.00	23.00	-22.43%
YoY %	0.00%	-50.00%	-33.33%	50.00%	-58.33%	4.35%	-	-
Horiz. %	21.74%	21.74%	43.48%	65.22%	43.48%	104.35%	100.00%	-
NAPS	3.70	3.69	3.94	3.76	3.71	4.00	3.67	0.13%
YoY %	0.27%	-6.35%	4.79%	1.35%	-7.25%	8.99%	-	-
Horiz. %	100.82%	100.54%	107.36%	102.45%	101.09%	108.99%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 194,949
RPS	143.70	138.40	168.04	177.51	101.04	182.32	172.52	-2.99%
YoY %	3.83%	-17.64%	-5.33%	75.68%	-44.58%	5.68%	-	-
Horiz. %	83.29%	80.22%	97.40%	102.89%	58.57%	105.68%	100.00%	-
EPS	0.91	-3.73	2.54	13.62	-27.03	4.54	10.12	-33.04%
YoY %	124.40%	-246.85%	-81.35%	150.39%	-695.37%	-55.14%	-	-
Horiz. %	8.99%	-36.86%	25.10%	134.58%	-267.09%	44.86%	100.00%	-
DPS	4.85	4.87	9.72	14.68	9.78	23.48	22.97	-22.81%
YoY %	-0.41%	-49.90%	-33.79%	50.10%	-58.35%	2.22%	-	-
Horiz. %	21.11%	21.20%	42.32%	63.91%	42.58%	102.22%	100.00%	-
NAPS	3.5894	3.5907	3.8283	3.6788	3.6292	3.9133	3.6652	-0.34%
YoY %	-0.04%	-6.21%	4.06%	1.37%	-7.26%	6.77%	-	-
Horiz. %	97.93%	97.97%	104.45%	100.37%	99.02%	106.77%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	2.52	3.10	5.41	6.56	4.46	8.75	10.30	-
P/RPS	1.70	2.18	3.13	3.62	4.32	4.70	5.96	-18.85%
YoY %	-22.02%	-30.35%	-13.54%	-16.20%	-8.09%	-21.14%	-	-
Horiz. %	28.52%	36.58%	52.52%	60.74%	72.48%	78.86%	100.00%	-
P/EPS	268.09	-80.94	207.28	47.13	-16.14	188.58	101.68	17.51%
YoY %	431.22%	-139.05%	339.80%	392.01%	-108.56%	85.46%	-	-
Horiz. %	263.66%	-79.60%	203.86%	46.35%	-15.87%	185.46%	100.00%	-
EY	0.37	-1.24	0.48	2.12	-6.20	0.53	0.98	-14.97%
YoY %	129.84%	-358.33%	-77.36%	134.19%	-1,269.81%	-45.92%	-	-
Horiz. %	37.76%	-126.53%	48.98%	216.33%	-632.65%	54.08%	100.00%	-
DY	1.98	1.61	1.85	2.29	2.24	2.74	2.23	-1.96%
YoY %	22.98%	-12.97%	-19.21%	2.23%	-18.25%	22.87%	-	-
Horiz. %	88.79%	72.20%	82.96%	102.69%	100.45%	122.87%	100.00%	-
P/NAPS	0.68	0.84	1.37	1.74	1.20	2.19	2.81	-21.04%
YoY %	-19.05%	-38.69%	-21.26%	45.00%	-45.21%	-22.06%	-	-
Horiz. %	24.20%	29.89%	48.75%	61.92%	42.70%	77.94%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	03/05/13	26/04/12	26/04/11	25/05/10	18/05/09	22/05/08	23/05/07	-
Price	2.49	2.97	5.40	6.00	5.00	8.70	10.00	-
P/RPS	1.68	2.09	3.12	3.31	4.84	4.67	5.79	-18.61%
YoY %	-19.62%	-33.01%	-5.74%	-31.61%	3.64%	-19.34%	-	-
Horiz. %	29.02%	36.10%	53.89%	57.17%	83.59%	80.66%	100.00%	-
P/EPS	264.89	-77.55	206.90	43.10	-18.10	187.50	98.72	17.86%
YoY %	441.57%	-137.48%	380.05%	338.12%	-109.65%	89.93%	-	-
Horiz. %	268.32%	-78.56%	209.58%	43.66%	-18.33%	189.93%	100.00%	-
EY	0.38	-1.29	0.48	2.32	-5.53	0.53	1.01	-15.02%
YoY %	129.46%	-368.75%	-79.31%	141.95%	-1,143.40%	-47.52%	-	-
Horiz. %	37.62%	-127.72%	47.52%	229.70%	-547.52%	52.48%	100.00%	-
DY	2.01	1.68	1.85	2.50	2.00	2.76	2.30	-2.21%
YoY %	19.64%	-9.19%	-26.00%	25.00%	-27.54%	20.00%	-	-
Horiz. %	87.39%	73.04%	80.43%	108.70%	86.96%	120.00%	100.00%	-
P/NAPS	0.67	0.80	1.37	1.60	1.35	2.18	2.72	-20.80%
YoY %	-16.25%	-41.61%	-14.37%	18.52%	-38.07%	-19.85%	-	-
Horiz. %	24.63%	29.41%	50.37%	58.82%	49.63%	80.15%	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