[MPI] YoY TTM Result on 30-Jun-2003 [#4]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

27-Aug-2003

Admission Sponsor

Sponsor

Financial Year

30-Jun-2003

Quarter

30-Jun-2003 [#4]

Profit Trend

QoQ- 186.02%

YoY- 244.12%

Quarter Report

MPI QtrReport Q4FY03 (d).doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	1,359,765	1,114,402	1,183,363	882,522	768,842	1,350,682	1,526,578	-1.90%
YoY %	22.02%	-5.83%	34.09%	14.79%	-43.08%	-11.52%	-	-
Horiz. %	89.07%	73.00%	77.52%	57.81%	50.36%	88.48%	100.00%	-
PBT	165,381	53,363	163,330	47,553	-17,792	317,657	501,342	-16.86%
YoY %	209.92%	-67.33%	243.47%	367.27%	-105.60%	-36.64%	-	-
Horiz. %	32.99%	10.64%	32.58%	9.49%	-3.55%	63.36%	100.00%	-
Tax	-15,511	8,533	-32,147	-886	-14,589	-98,942	-174,665	-33.19%
YoY %	-281.78%	126.54%	-3,528.33%	93.93%	85.25%	43.35%	-	-
Horiz. %	8.88%	-4.89%	18.40%	0.51%	8.35%	56.65%	100.00%	-
NP	149,870	61,896	131,183	46,667	-32,381	218,715	326,677	-12.17%
YoY %	142.13%	-52.82%	181.10%	244.12%	-114.81%	-33.05%	-	-
Horiz. %	45.88%	18.95%	40.16%	14.29%	-9.91%	66.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	107,135	47,478	131,183	46,667	-32,381	201,011	326,677	-16.95%
YoY %	125.65%	-63.81%	181.10%	244.12%	-116.11%	-38.47%	-	-
Horiz. %	32.80%	14.53%	40.16%	14.29%	-9.91%	61.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.38%	-15.99%	19.68%	1.86%	-	31.15%	34.84%	-
YoY %	158.66%	-181.25%	958.06%	0.00%	-	-10.59%	-	-
Horiz. %	26.92%	-45.90%	56.49%	5.34%	-	89.41%	100.00%	-
Total Cost	1,209,895	1,052,506	1,052,180	835,855	801,223	1,131,967	1,199,901	0.13%
YoY %	14.95%	0.03%	25.88%	4.32%	-29.22%	-5.66%	-	-
Horiz. %	100.83%	87.72%	87.69%	69.66%	66.77%	94.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	696,260	644,693	670,236	652,434	596,353	797,674	799,028	-2.26%
YoY %	8.00%	-3.81%	2.73%	9.40%	-25.24%	-0.17%	-	-
Horiz. %	87.14%	80.68%	83.88%	81.65%	74.63%	99.83%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	74,582	74,597	30,745	68,548	81,137	131,602	113,427	-6.74%
YoY %	-0.02%	142.63%	-55.15%	-15.52%	-38.35%	16.02%	-	-
Horiz. %	65.75%	65.77%	27.11%	60.43%	71.53%	116.02%	100.00%	-
Div Payout %	69.62%	157.12%	23.44%	146.89%	0.00%	65.47%	34.72%	-
YoY %	-55.69%	570.31%	-84.04%	0.00%	0.00%	88.57%	-	-
Horiz. %	200.52%	452.53%	67.51%	423.07%	0.00%	188.57%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	696,260	644,693	670,236	652,434	596,353	797,674	799,028	-2.26%
YoY %	8.00%	-3.81%	2.73%	9.40%	-25.24%	-0.17%	-	-
Horiz. %	87.14%	80.68%	83.88%	81.65%	74.63%	99.83%	100.00%	-
NOSH	198,931	198,979	198,883	198,913	198,784	198,921	203,237	-0.35%
YoY %	-0.02%	0.05%	-0.02%	0.06%	-0.07%	-2.12%	-	-
Horiz. %	97.88%	97.90%	97.86%	97.87%	97.81%	97.88%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	11.02%	5.55%	11.09%	5.29%	-4.21%	16.19%	21.40%	-
YoY %	98.56%	-49.95%	109.64%	225.65%	-126.00%	-24.35%	-	-
Horiz. %	51.50%	25.93%	51.82%	24.72%	-19.67%	75.65%	100.00%	-
ROE	15.39%	7.36%	19.57%	7.15%	-5.43%	25.20%	40.88%	-
YoY %	109.10%	-62.39%	173.71%	231.68%	-121.55%	-38.36%	-	-
Horiz. %	37.65%	18.00%	47.87%	17.49%	-13.28%	61.64%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	683.53	560.06	595.00	443.67	386.77	679.00	751.13	-1.55%
YoY %	22.05%	-5.87%	34.11%	14.71%	-43.04%	-9.60%	-	-
Horiz. %	91.00%	74.56%	79.21%	59.07%	51.49%	90.40%	100.00%	-
EPS	53.86	23.86	65.96	23.46	-16.29	101.05	160.74	-16.65%
YoY %	125.73%	-63.83%	181.16%	244.01%	-116.12%	-37.13%	-	-
Horiz. %	33.51%	14.84%	41.04%	14.59%	-10.13%	62.87%	100.00%	-
DPS	37.50	37.50	15.45	34.82	40.80	65.80	55.80	-6.40%
YoY %	0.00%	142.72%	-55.63%	-14.66%	-37.99%	17.92%	-	-
Horiz. %	67.20%	67.20%	27.69%	62.40%	73.12%	117.92%	100.00%	-
NAPS	3.50	3.24	3.37	3.28	3.00	4.01	3.9315	-1.91%
YoY %	8.02%	-3.86%	2.74%	9.33%	-25.19%	2.00%	-	-
Horiz. %	89.02%	82.41%	85.72%	83.43%	76.31%	102.00%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 198,913
RPS	647.87	530.96	563.82	420.48	366.32	643.54	727.34	-1.90%
YoY %	22.02%	-5.83%	34.09%	14.78%	-43.08%	-11.52%	-	-
Horiz. %	89.07%	73.00%	77.52%	57.81%	50.36%	88.48%	100.00%	-
EPS	51.04	22.62	62.50	22.23	-15.43	95.77	155.65	-16.95%
YoY %	125.64%	-63.81%	181.15%	244.07%	-116.11%	-38.47%	-	-
Horiz. %	32.79%	14.53%	40.15%	14.28%	-9.91%	61.53%	100.00%	-
DPS	35.54	35.54	14.65	32.66	38.66	62.70	54.04	-6.74%
YoY %	0.00%	142.59%	-55.14%	-15.52%	-38.34%	16.03%	-	-
Horiz. %	65.77%	65.77%	27.11%	60.44%	71.54%	116.03%	100.00%	-
NAPS	3.3174	3.0717	3.1934	3.1085	2.8413	3.8006	3.807	-2.26%
YoY %	8.00%	-3.81%	2.73%	9.40%	-25.24%	-0.17%	-	-
Horiz. %	87.14%	80.69%	83.88%	81.65%	74.63%	99.83%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	10.00	11.80	15.50	14.40	15.10	13.20	39.00	-
P/RPS	1.46	2.11	2.61	3.25	3.90	1.94	5.19	-19.04%
YoY %	-30.81%	-19.16%	-19.69%	-16.67%	101.03%	-62.62%	-	-
Horiz. %	28.13%	40.66%	50.29%	62.62%	75.14%	37.38%	100.00%	-
P/EPS	18.57	49.45	23.50	61.38	-92.70	13.06	24.26	-4.35%
YoY %	-62.45%	110.43%	-61.71%	166.21%	-809.80%	-46.17%	-	-
Horiz. %	76.55%	203.83%	96.87%	253.01%	-382.11%	53.83%	100.00%	-
EY	5.39	2.02	4.26	1.63	-1.08	7.66	4.12	4.57%
YoY %	166.83%	-52.58%	161.35%	250.93%	-114.10%	85.92%	-	-
Horiz. %	130.83%	49.03%	103.40%	39.56%	-26.21%	185.92%	100.00%	-
DY	3.75	3.18	1.00	2.42	2.70	4.98	1.43	17.42%
YoY %	17.92%	218.00%	-58.68%	-10.37%	-45.78%	248.25%	-	-
Horiz. %	262.24%	222.38%	69.93%	169.23%	188.81%	348.25%	100.00%	-
P/NAPS	2.86	3.64	4.60	4.39	5.03	3.29	9.92	-18.71%
YoY %	-21.43%	-20.87%	4.78%	-12.72%	52.89%	-66.83%	-	-
Horiz. %	28.83%	36.69%	46.37%	44.25%	50.71%	33.17%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	16/08/06	16/08/05	26/08/04	27/08/03	15/08/02	27/08/01	21/08/00	-
Price	9.95	11.60	13.60	15.30	15.10	13.60	34.75	-
P/RPS	1.46	2.07	2.29	3.45	3.90	2.00	4.63	-17.49%
YoY %	-29.47%	-9.61%	-33.62%	-11.54%	95.00%	-56.80%	-	-
Horiz. %	31.53%	44.71%	49.46%	74.51%	84.23%	43.20%	100.00%	-
P/EPS	18.48	48.62	20.62	65.21	-92.70	13.46	21.62	-2.58%
YoY %	-61.99%	135.79%	-68.38%	170.35%	-788.71%	-37.74%	-	-
Horiz. %	85.48%	224.88%	95.37%	301.62%	-428.77%	62.26%	100.00%	-
EY	5.41	2.06	4.85	1.53	-1.08	7.43	4.63	2.62%
YoY %	162.62%	-57.53%	216.99%	241.67%	-114.54%	60.48%	-	-
Horiz. %	116.85%	44.49%	104.75%	33.05%	-23.33%	160.48%	100.00%	-
DY	3.77	3.23	1.14	2.28	2.70	4.84	1.61	15.22%
YoY %	16.72%	183.33%	-50.00%	-15.56%	-44.21%	200.62%	-	-
Horiz. %	234.16%	200.62%	70.81%	141.61%	167.70%	300.62%	100.00%	-
P/NAPS	2.84	3.58	4.04	4.66	5.03	3.39	8.84	-17.23%
YoY %	-20.67%	-11.39%	-13.30%	-7.36%	48.38%	-61.65%	-	-
Horiz. %	32.13%	40.50%	45.70%	52.71%	56.90%	38.35%	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