[MPI] YoY TTM Result on 30-Sep-2007 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

27-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Sep-2007 [#1]

Profit Trend

QoQ- -15.06%

YoY- -19.51%

Quarter Report

MPIB QtrReport FY08Q1.doc

Latest QR

Upcoming QR

MPI's Result

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	1,444,333	1,068,843	1,547,489	1,471,974	1,461,685	1,096,461	1,251,598	2.41%
YoY %	35.13%	-30.93%	5.13%	0.70%	33.31%	-12.40%	-	-
Horiz. %	115.40%	85.40%	123.64%	117.61%	116.79%	87.60%	100.00%	-
PBT	98,254	-77,244	152,530	166,421	206,845	46,406	170,899	-8.80%
YoY %	227.20%	-150.64%	-8.35%	-19.54%	345.73%	-72.85%	-	-
Horiz. %	57.49%	-45.20%	89.25%	97.38%	121.03%	27.15%	100.00%	-
Tax	39,722	-3,278	-6,999	-25,014	-19,852	21,496	-34,759	-
YoY %	1,311.78%	53.16%	72.02%	-26.00%	-192.35%	161.84%	-	-
Horiz. %	-114.28%	9.43%	20.14%	71.96%	57.11%	-61.84%	100.00%	-
NP	137,976	-80,522	145,531	141,407	186,993	67,902	136,140	0.22%
YoY %	271.35%	-155.33%	2.92%	-24.38%	175.39%	-50.12%	-	-
Horiz. %	101.35%	-59.15%	106.90%	103.87%	137.35%	49.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	113,469	-49,928	113,738	111,892	139,019	43,770	136,140	-2.98%
YoY %	327.27%	-143.90%	1.65%	-19.51%	217.61%	-67.85%	-	-
Horiz. %	83.35%	-36.67%	83.54%	82.19%	102.11%	32.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-40.43%	-	4.59%	15.03%	9.60%	-46.32%	20.34%	-
YoY %	0.00%	-	-69.46%	56.56%	120.73%	-327.73%	-	-
Horiz. %	-198.77%	-	22.57%	73.89%	47.20%	-227.73%	100.00%	-
Total Cost	1,306,357	1,149,365	1,401,958	1,330,567	1,274,692	1,028,559	1,115,458	2.66%
YoY %	13.66%	-18.02%	5.37%	4.38%	23.93%	-7.79%	-	-
Horiz. %	117.11%	103.04%	125.68%	119.28%	114.28%	92.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	755,985	713,298	803,139	740,689	704,148	660,461	688,613	1.56%
YoY %	5.98%	-11.19%	8.43%	5.19%	6.61%	-4.09%	-	-
Horiz. %	109.78%	103.58%	116.63%	107.56%	102.26%	95.91%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	48,726	38,980	66,278	71,107	78,557	74,584	30,748	7.97%
YoY %	25.00%	-41.19%	-6.79%	-9.48%	5.33%	142.57%	-	-
Horiz. %	158.47%	126.77%	215.55%	231.26%	255.49%	242.57%	100.00%	-
Div Payout %	42.94%	0.00%	58.27%	63.55%	56.51%	170.40%	22.59%	-
YoY %	0.00%	0.00%	-8.31%	12.46%	-66.84%	654.32%	-	-
Horiz. %	190.08%	0.00%	257.95%	281.32%	250.15%	754.32%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	755,985	713,298	803,139	740,689	704,148	660,461	688,613	1.56%
YoY %	5.98%	-11.19%	8.43%	5.19%	6.61%	-4.09%	-	-
Horiz. %	109.78%	103.58%	116.63%	107.56%	102.26%	95.91%	100.00%	-
NOSH	194,841	194,890	194,936	194,918	198,911	198,934	199,021	-0.35%
YoY %	-0.03%	-0.02%	0.01%	-2.01%	-0.01%	-0.04%	-	-
Horiz. %	97.90%	97.92%	97.95%	97.94%	99.94%	99.96%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	9.55%	-7.53%	9.40%	9.61%	12.79%	6.19%	10.88%	-
YoY %	226.83%	-180.11%	-2.19%	-24.86%	106.62%	-43.11%	-	-
Horiz. %	87.78%	-69.21%	86.40%	88.33%	117.56%	56.89%	100.00%	-
ROE	15.01%	-7.00%	14.16%	15.11%	19.74%	6.63%	19.77%	-
YoY %	314.43%	-149.44%	-6.29%	-23.45%	197.74%	-66.46%	-	-
Horiz. %	75.92%	-35.41%	71.62%	76.43%	99.85%	33.54%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	741.29	548.43	793.84	755.18	734.84	551.17	628.88	2.77%
YoY %	35.17%	-30.91%	5.12%	2.77%	33.32%	-12.36%	-	-
Horiz. %	117.87%	87.21%	126.23%	120.08%	116.85%	87.64%	100.00%	-
EPS	58.24	-25.62	58.35	57.40	69.89	22.00	68.40	-2.64%
YoY %	327.32%	-143.91%	1.66%	-17.87%	217.68%	-67.84%	-	-
Horiz. %	85.15%	-37.46%	85.31%	83.92%	102.18%	32.16%	100.00%	-
DPS	25.00	20.00	34.00	36.48	39.50	37.50	15.45	8.34%
YoY %	25.00%	-41.18%	-6.80%	-7.65%	5.33%	142.72%	-	-
Horiz. %	161.81%	129.45%	220.06%	236.12%	255.66%	242.72%	100.00%	-
NAPS	3.88	3.66	4.12	3.80	3.54	3.32	3.46	1.92%
YoY %	6.01%	-11.17%	8.42%	7.34%	6.63%	-4.05%	-	-
Horiz. %	112.14%	105.78%	119.08%	109.83%	102.31%	95.95%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 194,918
RPS	688.16	509.25	737.31	701.33	696.43	522.41	596.33	2.41%
YoY %	35.13%	-30.93%	5.13%	0.70%	33.31%	-12.40%	-	-
Horiz. %	115.40%	85.40%	123.64%	117.61%	116.79%	87.60%	100.00%	-
EPS	54.06	-23.79	54.19	53.31	66.24	20.85	64.86	-2.98%
YoY %	327.24%	-143.90%	1.65%	-19.52%	217.70%	-67.85%	-	-
Horiz. %	83.35%	-36.68%	83.55%	82.19%	102.13%	32.15%	100.00%	-
DPS	23.22	18.57	31.58	33.88	37.43	35.54	14.65	7.97%
YoY %	25.04%	-41.20%	-6.79%	-9.48%	5.32%	142.59%	-	-
Horiz. %	158.50%	126.76%	215.56%	231.26%	255.49%	242.59%	100.00%	-
NAPS	3.6019	3.3985	3.8266	3.529	3.3549	3.1468	3.2809	1.56%
YoY %	5.98%	-11.19%	8.43%	5.19%	6.61%	-4.09%	-	-
Horiz. %	109.78%	103.58%	116.63%	107.56%	102.26%	95.91%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	5.85	5.68	6.90	9.20	10.00	10.60	13.10	-
P/RPS	0.79	1.04	0.87	1.22	1.36	1.92	2.08	-14.89%
YoY %	-24.04%	19.54%	-28.69%	-10.29%	-29.17%	-7.69%	-	-
Horiz. %	37.98%	50.00%	41.83%	58.65%	65.38%	92.31%	100.00%	-
P/EPS	10.05	-22.17	11.83	16.03	14.31	48.18	19.15	-10.18%
YoY %	145.33%	-287.40%	-26.20%	12.02%	-70.30%	151.59%	-	-
Horiz. %	52.48%	-115.77%	61.78%	83.71%	74.73%	251.59%	100.00%	-
EY	9.95	-4.51	8.46	6.24	6.99	2.08	5.22	11.34%
YoY %	320.62%	-153.31%	35.58%	-10.73%	236.06%	-60.15%	-	-
Horiz. %	190.61%	-86.40%	162.07%	119.54%	133.91%	39.85%	100.00%	-
DY	4.27	3.52	4.93	3.97	3.95	3.54	1.18	23.89%
YoY %	21.31%	-28.60%	24.18%	0.51%	11.58%	200.00%	-	-
Horiz. %	361.86%	298.31%	417.80%	336.44%	334.75%	300.00%	100.00%	-
P/NAPS	1.51	1.55	1.67	2.42	2.82	3.19	3.79	-14.21%
YoY %	-2.58%	-7.19%	-30.99%	-14.18%	-11.60%	-15.83%	-	-
Horiz. %	39.84%	40.90%	44.06%	63.85%	74.41%	84.17%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	16/11/10	17/11/09	18/11/08	27/11/07	31/10/06	21/11/05	25/11/04	-
Price	5.75	5.60	6.25	8.95	9.90	9.65	14.80	-
P/RPS	0.78	1.02	0.79	1.19	1.35	1.75	2.35	-16.78%
YoY %	-23.53%	29.11%	-33.61%	-11.85%	-22.86%	-25.53%	-	-
Horiz. %	33.19%	43.40%	33.62%	50.64%	57.45%	74.47%	100.00%	-
P/EPS	9.87	-21.86	10.71	15.59	14.17	43.86	21.64	-12.25%
YoY %	145.15%	-304.11%	-31.30%	10.02%	-67.69%	102.68%	-	-
Horiz. %	45.61%	-101.02%	49.49%	72.04%	65.48%	202.68%	100.00%	-
EY	10.13	-4.57	9.34	6.41	7.06	2.28	4.62	13.97%
YoY %	321.66%	-148.93%	45.71%	-9.21%	209.65%	-50.65%	-	-
Horiz. %	219.26%	-98.92%	202.16%	138.74%	152.81%	49.35%	100.00%	-
DY	4.35	3.57	5.44	4.08	3.99	3.89	1.04	26.91%
YoY %	21.85%	-34.38%	33.33%	2.26%	2.57%	274.04%	-	-
Horiz. %	418.27%	343.27%	523.08%	392.31%	383.65%	374.04%	100.00%	-
P/NAPS	1.48	1.53	1.52	2.36	2.80	2.91	4.28	-16.21%
YoY %	-3.27%	0.66%	-35.59%	-15.71%	-3.78%	-32.01%	-	-
Horiz. %	34.58%	35.75%	35.51%	55.14%	65.42%	67.99%	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