[MPI] YoY TTM Result on 30-Jun-2006 [#4]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

16-Aug-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

30-Jun-2006 [#4]

Profit Trend

QoQ- 19.63%

YoY- 125.65%

Quarter Report

MPIB QtrReport FY06Q4.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	1,150,630	1,539,126	1,485,329	1,359,765	1,114,402	1,183,363	882,522	4.51%
YoY %	-25.24%	3.62%	9.23%	22.02%	-5.83%	34.09%	-	-
Horiz. %	130.38%	174.40%	168.31%	154.08%	126.27%	134.09%	100.00%	-
PBT	-61,734	156,479	189,637	165,381	53,363	163,330	47,553	-
YoY %	-139.45%	-17.48%	14.67%	209.92%	-67.33%	243.47%	-	-
Horiz. %	-129.82%	329.06%	398.79%	347.78%	112.22%	343.47%	100.00%	-
Tax	-4,163	-9,180	-22,670	-15,511	8,533	-32,147	-886	29.38%
YoY %	54.65%	59.51%	-46.15%	-281.78%	126.54%	-3,528.33%	-	-
Horiz. %	469.86%	1,036.12%	2,558.69%	1,750.68%	-963.09%	3,628.33%	100.00%	-
NP	-65,897	147,299	166,967	149,870	61,896	131,183	46,667	-
YoY %	-144.74%	-11.78%	11.41%	142.13%	-52.82%	181.10%	-	-
Horiz. %	-141.21%	315.64%	357.78%	321.15%	132.63%	281.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-39,904	112,176	131,724	107,135	47,478	131,183	46,667	-
YoY %	-135.57%	-14.84%	22.95%	125.65%	-63.81%	181.10%	-	-
Horiz. %	-85.51%	240.38%	282.26%	229.57%	101.74%	281.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	5.87%	11.95%	9.38%	-15.99%	19.68%	1.86%	-
YoY %	-	-50.88%	27.40%	158.66%	-181.25%	958.06%	-	-
Horiz. %	-	315.59%	642.47%	504.30%	-859.68%	1,058.06%	100.00%	-
Total Cost	1,216,527	1,391,827	1,318,362	1,209,895	1,052,506	1,052,180	835,855	6.44%
YoY %	-12.59%	5.57%	8.96%	14.95%	0.03%	25.88%	-	-
Horiz. %	145.54%	166.52%	157.73%	144.75%	125.92%	125.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	705,235	765,810	713,307	696,260	644,693	670,236	652,434	1.30%
YoY %	-7.91%	7.36%	2.45%	8.00%	-3.81%	2.73%	-	-
Horiz. %	108.09%	117.38%	109.33%	106.72%	98.81%	102.73%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	38,984	72,123	79,583	74,582	74,597	30,745	68,548	-8.96%
YoY %	-45.95%	-9.37%	6.71%	-0.02%	142.63%	-55.15%	-	-
Horiz. %	56.87%	105.22%	116.10%	108.80%	108.82%	44.85%	100.00%	-
Div Payout %	0.00%	64.30%	60.42%	69.62%	157.12%	23.44%	146.89%	-
YoY %	0.00%	6.42%	-13.21%	-55.69%	570.31%	-84.04%	-	-
Horiz. %	0.00%	43.77%	41.13%	47.40%	106.96%	15.96%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	705,235	765,810	713,307	696,260	644,693	670,236	652,434	1.30%
YoY %	-7.91%	7.36%	2.45%	8.00%	-3.81%	2.73%	-	-
Horiz. %	108.09%	117.38%	109.33%	106.72%	98.81%	102.73%	100.00%	-
NOSH	196,444	194,862	194,892	198,931	198,979	198,883	198,913	-0.20%
YoY %	0.81%	-0.02%	-2.03%	-0.02%	0.05%	-0.02%	-	-
Horiz. %	98.76%	97.96%	97.98%	100.01%	100.03%	99.98%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	-5.73%	9.57%	11.24%	11.02%	5.55%	11.09%	5.29%	-
YoY %	-159.87%	-14.86%	2.00%	98.56%	-49.95%	109.64%	-	-
Horiz. %	-108.32%	180.91%	212.48%	208.32%	104.91%	209.64%	100.00%	-
ROE	-5.66%	14.65%	18.47%	15.39%	7.36%	19.57%	7.15%	-
YoY %	-138.63%	-20.68%	20.01%	109.10%	-62.39%	173.71%	-	-
Horiz. %	-79.16%	204.90%	258.32%	215.24%	102.94%	273.71%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	585.73	789.85	762.13	683.53	560.06	595.00	443.67	4.73%
YoY %	-25.84%	3.64%	11.50%	22.05%	-5.87%	34.11%	-	-
Horiz. %	132.02%	178.03%	171.78%	154.06%	126.23%	134.11%	100.00%	-
EPS	-20.31	57.57	67.59	53.86	23.86	65.96	23.46	-
YoY %	-135.28%	-14.82%	25.49%	125.73%	-63.83%	181.16%	-	-
Horiz. %	-86.57%	245.40%	288.11%	229.58%	101.71%	281.16%	100.00%	-
DPS	20.00	37.00	40.83	37.50	37.50	15.45	34.82	-8.81%
YoY %	-45.95%	-9.38%	8.88%	0.00%	142.72%	-55.63%	-	-
Horiz. %	57.44%	106.26%	117.26%	107.70%	107.70%	44.37%	100.00%	-
NAPS	3.59	3.93	3.66	3.50	3.24	3.37	3.28	1.51%
YoY %	-8.65%	7.38%	4.57%	8.02%	-3.86%	2.74%	-	-
Horiz. %	109.45%	119.82%	111.59%	106.71%	98.78%	102.74%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 198,931
RPS	577.47	772.45	745.45	682.43	559.29	593.90	442.92	4.51%
YoY %	-25.24%	3.62%	9.23%	22.02%	-5.83%	34.09%	-	-
Horiz. %	130.38%	174.40%	168.30%	154.08%	126.27%	134.09%	100.00%	-
EPS	-20.03	56.30	66.11	53.77	23.83	65.84	23.42	-
YoY %	-135.58%	-14.84%	22.95%	125.64%	-63.81%	181.13%	-	-
Horiz. %	-85.53%	240.39%	282.28%	229.59%	101.75%	281.13%	100.00%	-
DPS	19.57	36.20	39.94	37.43	37.44	15.43	34.40	-8.96%
YoY %	-45.94%	-9.36%	6.71%	-0.03%	142.64%	-55.15%	-	-
Horiz. %	56.89%	105.23%	116.10%	108.81%	108.84%	44.85%	100.00%	-
NAPS	3.5394	3.8434	3.5799	3.4944	3.2356	3.3638	3.2744	1.30%
YoY %	-7.91%	7.36%	2.45%	8.00%	-3.81%	2.73%	-	-
Horiz. %	108.09%	117.38%	109.33%	106.72%	98.82%	102.73%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	5.00	7.00	9.90	10.00	11.80	15.50	14.40	-
P/RPS	0.85	0.89	1.30	1.46	2.11	2.61	3.25	-20.01%
YoY %	-4.49%	-31.54%	-10.96%	-30.81%	-19.16%	-19.69%	-	-
Horiz. %	26.15%	27.38%	40.00%	44.92%	64.92%	80.31%	100.00%	-
P/EPS	-24.61	12.16	14.65	18.57	49.45	23.50	61.38	-
YoY %	-302.38%	-17.00%	-21.11%	-62.45%	110.43%	-61.71%	-	-
Horiz. %	-40.09%	19.81%	23.87%	30.25%	80.56%	38.29%	100.00%	-
EY	-4.06	8.22	6.83	5.39	2.02	4.26	1.63	-
YoY %	-149.39%	20.35%	26.72%	166.83%	-52.58%	161.35%	-	-
Horiz. %	-249.08%	504.29%	419.02%	330.67%	123.93%	261.35%	100.00%	-
DY	4.00	5.29	4.12	3.75	3.18	1.00	2.42	8.72%
YoY %	-24.39%	28.40%	9.87%	17.92%	218.00%	-58.68%	-	-
Horiz. %	165.29%	218.60%	170.25%	154.96%	131.40%	41.32%	100.00%	-
P/NAPS	1.39	1.78	2.70	2.86	3.64	4.60	4.39	-17.42%
YoY %	-21.91%	-34.07%	-5.59%	-21.43%	-20.87%	4.78%	-	-
Horiz. %	31.66%	40.55%	61.50%	65.15%	82.92%	104.78%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	19/08/09	21/08/08	24/08/07	16/08/06	16/08/05	26/08/04	27/08/03	-
Price	5.75	6.95	9.30	9.95	11.60	13.60	15.30	-
P/RPS	0.98	0.88	1.22	1.46	2.07	2.29	3.45	-18.90%
YoY %	11.36%	-27.87%	-16.44%	-29.47%	-9.61%	-33.62%	-	-
Horiz. %	28.41%	25.51%	35.36%	42.32%	60.00%	66.38%	100.00%	-
P/EPS	-28.31	12.07	13.76	18.48	48.62	20.62	65.21	-
YoY %	-334.55%	-12.28%	-25.54%	-61.99%	135.79%	-68.38%	-	-
Horiz. %	-43.41%	18.51%	21.10%	28.34%	74.56%	31.62%	100.00%	-
EY	-3.53	8.28	7.27	5.41	2.06	4.85	1.53	-
YoY %	-142.63%	13.89%	34.38%	162.62%	-57.53%	216.99%	-	-
Horiz. %	-230.72%	541.18%	475.16%	353.59%	134.64%	316.99%	100.00%	-
DY	3.48	5.32	4.39	3.77	3.23	1.14	2.28	7.29%
YoY %	-34.59%	21.18%	16.45%	16.72%	183.33%	-50.00%	-	-
Horiz. %	152.63%	233.33%	192.54%	165.35%	141.67%	50.00%	100.00%	-
P/NAPS	1.60	1.77	2.54	2.84	3.58	4.04	4.66	-16.30%
YoY %	-9.60%	-30.31%	-10.56%	-20.67%	-11.39%	-13.30%	-	-
Horiz. %	34.33%	37.98%	54.51%	60.94%	76.82%	86.70%	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